[HCK] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 31.58%
YoY- 57.18%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 21,938 21,585 18,575 16,413 18,459 14,366 26,967 -3.37%
PBT -965 -1,844 678 -4,317 -4,412 -8,330 3,898 -
Tax -185 -153 182 1,682 -1,742 595 -338 -9.55%
NP -1,150 -1,997 860 -2,635 -6,154 -7,735 3,560 -
-
NP to SH -1,136 -2,006 846 -2,635 -6,154 -5,512 3,560 -
-
Tax Rate - - -26.84% - - - 8.67% -
Total Cost 23,088 23,582 17,715 19,048 24,613 22,101 23,407 -0.22%
-
Net Worth 61,979 52,775 54,910 53,986 55,898 61,766 79,015 -3.96%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - 2,097 -
Div Payout % - - - - - - 58.93% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 61,979 52,775 54,910 53,986 55,898 61,766 79,015 -3.96%
NOSH 50,000 41,666 42,028 41,999 42,073 42,018 47,600 0.82%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -5.24% -9.25% 4.63% -16.05% -33.34% -53.84% 13.20% -
ROE -1.83% -3.80% 1.54% -4.88% -11.01% -8.92% 4.51% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 43.88 51.80 44.20 39.08 43.87 34.19 56.65 -4.16%
EPS -2.27 -4.81 2.01 -6.27 -14.63 -13.12 7.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.41 -
NAPS 1.2396 1.2666 1.3065 1.2854 1.3286 1.47 1.66 -4.74%
Adjusted Per Share Value based on latest NOSH - 41,999
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 4.00 3.94 3.39 2.99 3.37 2.62 4.92 -3.38%
EPS -0.21 -0.37 0.15 -0.48 -1.12 -1.00 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.38 -
NAPS 0.113 0.0962 0.1001 0.0984 0.1019 0.1126 0.1441 -3.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.28 0.32 0.49 0.99 1.65 1.00 1.13 -
P/RPS 0.64 0.62 1.11 2.53 3.76 2.92 1.99 -17.22%
P/EPS -12.32 -6.65 24.34 -15.78 -11.28 -7.62 15.11 -
EY -8.11 -15.05 4.11 -6.34 -8.86 -13.12 6.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.90 -
P/NAPS 0.23 0.25 0.38 0.77 1.24 0.68 0.68 -16.52%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 26/11/07 23/11/06 30/11/05 29/11/04 23/12/03 29/11/02 27/11/01 -
Price 0.28 0.39 0.47 0.89 1.32 1.14 1.61 -
P/RPS 0.64 0.75 1.06 2.28 3.01 3.33 2.84 -21.98%
P/EPS -12.32 -8.10 23.35 -14.19 -9.02 -8.69 21.53 -
EY -8.11 -12.34 4.28 -7.05 -11.08 -11.51 4.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.74 -
P/NAPS 0.23 0.31 0.36 0.69 0.99 0.78 0.97 -21.31%

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