[HCK] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 27.26%
YoY- -11680.0%
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 4,110 15,871 15,822 15,578 12,552 19,783 20,316 -65.50%
PBT -304 -1,527 -1,629 -2,456 -3,432 -4,358 -1,684 -68.02%
Tax -11 219 29 140 248 1,675 20 -
NP -315 -1,308 -1,600 -2,316 -3,184 -2,683 -1,664 -66.99%
-
NP to SH -315 -1,308 -1,600 -2,316 -3,184 -2,683 -1,664 -66.99%
-
Tax Rate - - - - - - - -
Total Cost 4,425 17,179 17,422 17,894 15,736 22,466 21,980 -65.61%
-
Net Worth 54,675 55,329 53,932 51,900 52,163 53,067 55,828 -1.38%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 54,675 55,329 53,932 51,900 52,163 53,067 55,828 -1.38%
NOSH 42,162 41,986 41,958 41,956 41,894 41,997 42,020 0.22%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -7.66% -8.24% -10.11% -14.87% -25.37% -13.56% -8.19% -
ROE -0.58% -2.36% -2.97% -4.46% -6.10% -5.06% -2.98% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.75 37.80 37.71 37.13 29.96 47.11 48.35 -65.57%
EPS -0.74 -3.11 -3.81 -5.52 -7.60 -6.39 -3.96 -67.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2968 1.3178 1.2854 1.237 1.2451 1.2636 1.3286 -1.60%
Adjusted Per Share Value based on latest NOSH - 42,093
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 0.73 2.83 2.82 2.77 2.24 3.52 3.62 -65.57%
EPS -0.06 -0.23 -0.29 -0.41 -0.57 -0.48 -0.30 -65.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0974 0.0986 0.0961 0.0924 0.0929 0.0945 0.0994 -1.34%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.82 0.94 0.99 1.05 1.06 1.30 1.65 -
P/RPS 8.41 2.49 2.63 2.83 3.54 2.76 3.41 82.44%
P/EPS -109.76 -30.17 -25.96 -19.02 -13.95 -20.35 -41.67 90.61%
EY -0.91 -3.31 -3.85 -5.26 -7.17 -4.91 -2.40 -47.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.77 0.85 0.85 1.03 1.24 -36.30%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 29/11/04 24/08/04 26/05/04 27/02/04 23/12/03 -
Price 0.67 0.95 0.89 0.88 1.02 1.26 1.32 -
P/RPS 6.87 2.51 2.36 2.37 3.40 2.67 2.73 84.90%
P/EPS -89.68 -30.49 -23.34 -15.94 -13.42 -19.72 -33.33 93.33%
EY -1.12 -3.28 -4.28 -6.27 -7.45 -5.07 -3.00 -48.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.72 0.69 0.71 0.82 1.00 0.99 -34.87%

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