[HCK] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
23-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -12580.0%
YoY- 81.86%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 16,416 14,577 11,867 15,237 10,230 18,246 36,596 -12.50%
PBT -1,044 947 -1,222 -1,263 -6,880 1,918 8,423 -
Tax -219 -40 22 15 2 -494 -1,755 -29.29%
NP -1,263 907 -1,200 -1,248 -6,878 1,424 6,668 -
-
NP to SH -1,263 890 -1,200 -1,248 -6,878 1,424 6,668 -
-
Tax Rate - 4.22% - - - 25.76% 20.84% -
Total Cost 17,679 13,670 13,067 16,485 17,108 16,822 29,928 -8.39%
-
Net Worth 53,146 54,872 53,932 55,828 61,725 69,729 67,183 -3.82%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 53,146 54,872 53,932 55,828 61,725 69,729 67,183 -3.82%
NOSH 41,960 41,999 41,958 42,020 41,990 42,005 41,989 -0.01%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -7.69% 6.22% -10.11% -8.19% -67.23% 7.80% 18.22% -
ROE -2.38% 1.62% -2.22% -2.24% -11.14% 2.04% 9.93% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 39.12 34.71 28.28 36.26 24.36 43.44 87.15 -12.49%
EPS -3.01 2.12 -2.86 -2.97 -16.38 3.39 15.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2666 1.3065 1.2854 1.3286 1.47 1.66 1.60 -3.81%
Adjusted Per Share Value based on latest NOSH - 42,073
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.94 2.61 2.13 2.73 1.83 3.27 6.55 -12.49%
EPS -0.23 0.16 -0.21 -0.22 -1.23 0.26 1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0952 0.0983 0.0966 0.10 0.1106 0.1249 0.1203 -3.82%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.32 0.49 0.99 1.65 1.00 1.13 1.72 -
P/RPS 0.82 1.41 3.50 4.55 4.10 2.60 1.97 -13.58%
P/EPS -10.63 23.12 -34.62 -55.56 -6.11 33.33 10.83 -
EY -9.41 4.32 -2.89 -1.80 -16.38 3.00 9.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.38 0.77 1.24 0.68 0.68 1.08 -21.63%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/06 30/11/05 29/11/04 23/12/03 29/11/02 27/11/01 24/11/00 -
Price 0.39 0.47 0.89 1.32 1.14 1.61 1.58 -
P/RPS 1.00 1.35 3.15 3.64 4.68 3.71 1.81 -9.41%
P/EPS -12.96 22.18 -31.12 -44.44 -6.96 47.49 9.95 -
EY -7.72 4.51 -3.21 -2.25 -14.37 2.11 10.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.69 0.99 0.78 0.97 0.99 -17.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment