[HCK] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 338.49%
YoY- 242.17%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 14,477 27,878 29,797 23,428 16,383 18,529 25,760 -9.15%
PBT 1,865 -3,408 -392 2,695 -1,444 2,368 252 39.57%
Tax 39 -168 -887 -466 -288 -701 -376 -
NP 1,904 -3,576 -1,279 2,229 -1,732 1,667 -124 -
-
NP to SH 1,160 -3,665 -933 2,552 -1,795 755 -136 -
-
Tax Rate -2.09% - - 17.29% - 29.60% 149.21% -
Total Cost 12,573 31,454 31,076 21,199 18,115 16,862 25,884 -11.33%
-
Net Worth 46,196 51,327 52,109 54,926 51,197 51,314 1,916 69.92%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 46,196 51,327 52,109 54,926 51,197 51,314 1,916 69.92%
NOSH 46,196 44,209 42,027 41,973 42,037 41,944 42,500 1.39%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 13.15% -12.83% -4.29% 9.51% -10.57% 9.00% -0.48% -
ROE 2.51% -7.14% -1.79% 4.65% -3.51% 1.47% -7.10% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 31.34 63.06 70.90 55.82 38.97 44.18 60.61 -10.40%
EPS 2.51 -8.29 -2.22 6.08 4.27 1.80 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.161 1.2399 1.3086 1.2179 1.2234 0.0451 67.57%
Adjusted Per Share Value based on latest NOSH - 42,025
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.58 4.97 5.31 4.17 2.92 3.30 4.59 -9.15%
EPS 0.21 -0.65 -0.17 0.45 -0.32 0.13 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0914 0.0928 0.0978 0.0912 0.0914 0.0034 70.03%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.49 1.62 0.58 0.27 0.35 0.27 0.23 -
P/RPS 11.14 2.57 0.82 0.48 0.90 0.61 0.38 75.55%
P/EPS 138.99 -19.54 -26.13 4.44 -8.20 15.00 -71.88 -
EY 0.72 -5.12 -3.83 22.52 -12.20 6.67 -1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 1.40 0.47 0.21 0.29 0.22 5.10 -6.12%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 29/11/13 29/11/12 30/11/11 24/11/10 30/11/09 25/11/08 -
Price 3.09 1.82 0.76 0.32 0.34 0.32 0.42 -
P/RPS 9.86 2.89 1.07 0.57 0.87 0.72 0.69 55.74%
P/EPS 123.06 -21.95 -34.23 5.26 -7.96 17.78 -131.25 -
EY 0.81 -4.55 -2.92 19.00 -12.56 5.63 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 1.57 0.61 0.24 0.28 0.26 9.31 -16.78%

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