[HCK] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 158.62%
YoY- 364.48%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 4,658 8,147 1,535 12,861 7,750 9,621 4,123 2.05%
PBT -485 2,965 -1,074 1,320 558 330 -495 -0.33%
Tax -59 -1,483 1,635 -513 -351 -301 -110 -9.85%
NP -544 1,482 561 807 207 29 -605 -1.75%
-
NP to SH -506 1,274 540 850 183 104 -588 -2.46%
-
Tax Rate - 50.02% - 38.86% 62.90% 91.21% - -
Total Cost 5,202 6,665 974 12,054 7,543 9,592 4,728 1.60%
-
Net Worth 102,312 81,340 46,122 52,325 53,673 52,361 52,735 11.66%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 102,312 81,340 46,122 52,325 53,673 52,361 52,735 11.66%
NOSH 55,604 49,000 46,122 42,079 41,590 41,600 42,000 4.78%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -11.68% 18.19% 36.55% 6.27% 2.67% 0.30% -14.67% -
ROE -0.49% 1.57% 1.17% 1.62% 0.34% 0.20% -1.12% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 8.38 16.63 3.33 30.56 18.63 23.13 9.82 -2.60%
EPS -0.91 2.60 1.17 2.02 0.44 0.25 -1.40 -6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.66 1.00 1.2435 1.2905 1.2587 1.2556 6.57%
Adjusted Per Share Value based on latest NOSH - 42,079
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.83 1.46 0.27 2.30 1.39 1.72 0.74 1.92%
EPS -0.09 0.23 0.10 0.15 0.03 0.02 -0.11 -3.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1832 0.1457 0.0826 0.0937 0.0961 0.0938 0.0945 11.65%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 3.28 2.90 2.68 1.27 0.44 0.45 0.30 -
P/RPS 39.15 17.44 80.53 4.16 2.36 1.95 3.06 52.87%
P/EPS -360.44 111.54 228.90 62.87 100.00 180.00 -21.43 59.99%
EY -0.28 0.90 0.44 1.59 1.00 0.56 -4.67 -37.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.75 2.68 1.02 0.34 0.36 0.24 39.60%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 28/05/15 28/05/14 31/05/13 28/05/12 31/05/11 31/05/10 -
Price 2.79 3.00 3.66 1.47 0.59 0.32 0.26 -
P/RPS 33.31 18.04 109.97 4.81 3.17 1.38 2.65 52.42%
P/EPS -306.59 115.38 312.61 72.77 134.09 128.00 -18.57 59.50%
EY -0.33 0.87 0.32 1.37 0.75 0.78 -5.38 -37.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.81 3.66 1.18 0.46 0.25 0.21 39.04%

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