[HCK] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -61.6%
YoY- 59.72%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 20,236 20,579 16,509 19,943 15,245 14,086 34,893 -8.67%
PBT -782 -993 -511 -5,581 -7,826 -3,364 6,597 -
Tax -174 -28 153 1,730 -1,734 412 -686 -20.42%
NP -956 -1,021 -358 -3,851 -9,560 -2,952 5,911 -
-
NP to SH -946 -1,035 -367 -3,851 -9,560 -729 5,911 -
-
Tax Rate - - - - - - 10.40% -
Total Cost 21,192 21,600 16,867 23,794 24,805 17,038 28,982 -5.08%
-
Net Worth 52,467 52,417 42,307 52,069 57,074 66,352 69,404 -4.55%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 52,467 52,417 42,307 52,069 57,074 66,352 69,404 -4.55%
NOSH 42,333 41,538 42,307 42,093 42,053 41,995 42,063 0.10%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -4.72% -4.96% -2.17% -19.31% -62.71% -20.96% 16.94% -
ROE -1.80% -1.97% -0.87% -7.40% -16.75% -1.10% 8.52% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 47.80 49.54 39.02 47.38 36.25 33.54 82.95 -8.77%
EPS -2.23 -2.49 -0.87 -9.15 -22.73 -1.74 14.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2394 1.2619 1.00 1.237 1.3572 1.58 1.65 -4.65%
Adjusted Per Share Value based on latest NOSH - 42,093
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 3.60 3.67 2.94 3.55 2.72 2.51 6.22 -8.70%
EPS -0.17 -0.18 -0.07 -0.69 -1.70 -0.13 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0935 0.0934 0.0754 0.0927 0.1017 0.1182 0.1236 -4.54%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.35 0.40 0.58 1.05 0.80 1.30 1.07 -
P/RPS 0.73 0.81 1.49 2.22 2.21 3.88 1.29 -9.04%
P/EPS -15.66 -16.05 -66.86 -11.48 -3.52 -74.89 7.61 -
EY -6.38 -6.23 -1.50 -8.71 -28.42 -1.34 13.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.58 0.85 0.59 0.82 0.65 -13.09%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 25/08/06 24/08/05 24/08/04 27/08/03 27/08/02 29/08/01 -
Price 0.27 0.37 0.61 0.88 1.75 1.21 1.53 -
P/RPS 0.56 0.75 1.56 1.86 4.83 3.61 1.84 -17.97%
P/EPS -12.08 -14.85 -70.32 -9.62 -7.70 -69.70 10.89 -
EY -8.28 -6.73 -1.42 -10.40 -12.99 -1.43 9.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.29 0.61 0.71 1.29 0.77 0.93 -21.34%

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