[HCK] YoY TTM Result on 30-Jun-2001 [#2]

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	19,943	15,245	14,086	34,893	24,556	-5.06%
YoY %	30.82%	8.23%	-59.63%	42.10%	-	-
Horiz. %	81.21%	62.08%	57.36%	142.10%	100.00%	-
PBT	-5,581	-7,826	-3,364	6,597	5,571	-
YoY %	28.69%	-132.64%	-150.99%	18.42%	-	-
Horiz. %	-100.18%	-140.48%	-60.38%	118.42%	100.00%	-
Tax	1,730	-1,734	412	-686	-1,233	-
YoY %	199.77%	-520.87%	160.06%	44.36%	-	-
Horiz. %	-140.31%	140.63%	-33.41%	55.64%	100.00%	-
NP	-3,851	-9,560	-2,952	5,911	4,338	-
YoY %	59.72%	-223.85%	-149.94%	36.26%	-	-
Horiz. %	-88.77%	-220.38%	-68.05%	136.26%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	-3,851	-9,560	-729	5,911	4,338	-
YoY %	59.72%	-1,211.39%	-112.33%	36.26%	-	-
Horiz. %	-88.77%	-220.38%	-16.80%	136.26%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	-	-	-	10.40%	22.13%	-
YoY %	-	-	-	-53.00%	-	-
Horiz. %	-	-	-	47.00%	100.00%	-
Total Cost	23,794	24,805	17,038	28,982	20,218	4.15%
YoY %	-4.08%	45.59%	-41.21%	43.35%	-	-
Horiz. %	117.69%	122.69%	84.27%	143.35%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	52,069	57,074	66,352	69,404	32,994	12.07%
YoY %	-8.77%	-13.98%	-4.40%	110.35%	-	-
Horiz. %	157.81%	172.98%	201.10%	210.35%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	52,069	57,074	66,352	69,404	32,994	12.07%
YoY %	-8.77%	-13.98%	-4.40%	110.35%	-	-
Horiz. %	157.81%	172.98%	201.10%	210.35%	100.00%	-
NOSH	42,093	42,053	41,995	42,063	32,994	6.27%
YoY %	0.10%	0.14%	-0.16%	27.49%	-	-
Horiz. %	127.58%	127.46%	127.28%	127.49%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	-19.31%	-62.71%	-20.96%	16.94%	17.67%	-
YoY %	69.21%	-199.19%	-223.73%	-4.13%	-	-
Horiz. %	-109.28%	-354.90%	-118.62%	95.87%	100.00%	-
ROE	-7.40%	-16.75%	-1.10%	8.52%	13.15%	-
YoY %	55.82%	-1,422.73%	-112.91%	-35.21%	-	-
Horiz. %	-56.27%	-127.38%	-8.37%	64.79%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	47.38	36.25	33.54	82.95	74.42	-10.66%
YoY %	30.70%	8.08%	-59.57%	11.46%	-	-
Horiz. %	63.67%	48.71%	45.07%	111.46%	100.00%	-
EPS	-9.15	-22.73	-1.74	14.05	13.15	-
YoY %	59.74%	-1,206.32%	-112.38%	6.84%	-	-
Horiz. %	-69.58%	-172.85%	-13.23%	106.84%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.237	1.3572	1.58	1.65	1.00	5.45%
YoY %	-8.86%	-14.10%	-4.24%	65.00%	-	-
Horiz. %	123.70%	135.72%	158.00%	165.00%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 42,063
RPS	3.57	2.73	2.52	6.25	4.40	-5.08%
YoY %	30.77%	8.33%	-59.68%	42.05%	-	-
Horiz. %	81.14%	62.05%	57.27%	142.05%	100.00%	-
EPS	-0.69	-1.71	-0.13	1.06	0.78	-
YoY %	59.65%	-1,215.38%	-112.26%	35.90%	-	-
Horiz. %	-88.46%	-219.23%	-16.67%	135.90%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.0932	0.1022	0.1188	0.1243	0.0591	12.05%
YoY %	-8.81%	-13.97%	-4.42%	110.32%	-	-
Horiz. %	157.70%	172.93%	201.02%	210.32%	100.00%	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/04	30/06/03	28/06/02	29/06/01	-	-
Price	1.05	0.80	1.30	1.07	0.00	-
P/RPS	2.22	2.21	3.88	1.29	0.00	-
YoY %	0.45%	-43.04%	200.78%	0.00%	-	-
Horiz. %	172.09%	171.32%	300.78%	100.00%	-	-
P/EPS	-11.48	-3.52	-74.89	7.61	0.00	-
YoY %	-226.14%	95.30%	-1,084.10%	0.00%	-	-
Horiz. %	-150.85%	-46.25%	-984.10%	100.00%	-	-
EY	-8.71	-28.42	-1.34	13.13	0.00	-
YoY %	69.35%	-2,020.90%	-110.21%	0.00%	-	-
Horiz. %	-66.34%	-216.45%	-10.21%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.85	0.59	0.82	0.65	0.00	-
YoY %	44.07%	-28.05%	26.15%	0.00%	-	-
Horiz. %	130.77%	90.77%	126.15%	100.00%	-	-

	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	24/08/04	27/08/03	27/08/02	29/08/01	-	-
Price	0.88	1.75	1.21	1.53	0.00	-
P/RPS	1.86	4.83	3.61	1.84	0.00	-
YoY %	-61.49%	33.80%	96.20%	0.00%	-	-
Horiz. %	101.09%	262.50%	196.20%	100.00%	-	-
P/EPS	-9.62	-7.70	-69.70	10.89	0.00	-
YoY %	-24.94%	88.95%	-740.04%	0.00%	-	-
Horiz. %	-88.34%	-70.71%	-640.04%	100.00%	-	-
EY	-10.40	-12.99	-1.43	9.18	0.00	-
YoY %	19.94%	-808.39%	-115.58%	0.00%	-	-
Horiz. %	-113.29%	-141.50%	-15.58%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.71	1.29	0.77	0.93	0.00	-
YoY %	-44.96%	67.53%	-17.20%	0.00%	-	-
Horiz. %	76.34%	138.71%	82.80%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos