[HCK] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 56.4%
YoY- 77.23%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 20,871 19,746 15,865 19,783 13,452 22,382 45,317 -12.11%
PBT -1,104 147 -1,491 -4,358 -10,021 473 10,531 -
Tax -249 26 244 1,675 -1,254 -402 -1,600 -26.64%
NP -1,353 173 -1,247 -2,683 -11,275 71 8,931 -
-
NP to SH -1,352 150 -1,247 -2,683 -11,784 2,803 8,931 -
-
Tax Rate - -17.69% - - - 84.99% 15.19% -
Total Cost 22,224 19,573 17,112 22,466 24,727 22,311 36,386 -7.88%
-
Net Worth 53,590 55,506 54,853 52,918 59,893 68,510 67,969 -3.88%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 53,590 55,506 54,853 52,918 59,893 68,510 67,969 -3.88%
NOSH 42,380 41,907 42,727 41,978 41,954 42,030 41,956 0.16%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -6.48% 0.88% -7.86% -13.56% -83.82% 0.32% 19.71% -
ROE -2.52% 0.27% -2.27% -5.07% -19.67% 4.09% 13.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 49.25 47.12 37.13 47.13 32.06 53.25 108.01 -12.26%
EPS -3.19 0.36 -2.92 -6.39 -28.09 6.67 21.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2645 1.3245 1.2838 1.2606 1.4276 1.63 1.62 -4.04%
Adjusted Per Share Value based on latest NOSH - 41,978
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.72 3.52 2.83 3.52 2.40 3.99 8.07 -12.10%
EPS -0.24 0.03 -0.22 -0.48 -2.10 0.50 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.0989 0.0977 0.0943 0.1067 0.122 0.1211 -3.87%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.38 0.50 0.94 1.30 1.02 1.70 1.18 -
P/RPS 0.77 1.06 2.53 2.76 3.18 3.19 1.09 -5.62%
P/EPS -11.91 139.69 -32.21 -20.34 -3.63 25.49 5.54 -
EY -8.40 0.72 -3.10 -4.92 -27.54 3.92 18.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.38 0.73 1.03 0.71 1.04 0.73 -13.76%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 01/03/06 28/02/05 27/02/04 28/02/03 05/04/02 - -
Price 0.34 0.44 0.95 1.26 0.88 1.68 0.00 -
P/RPS 0.69 0.93 2.56 2.67 2.74 3.15 0.00 -
P/EPS -10.66 122.93 -32.55 -19.71 -3.13 25.19 0.00 -
EY -9.38 0.81 -3.07 -5.07 -31.92 3.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.74 1.00 0.62 1.03 0.00 -

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
Post a Comment