[HCK] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 42.45%
YoY- -241.91%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 17,262 19,892 20,899 21,888 18,532 5,064 19,746 -8.59%
PBT -2,132 -3,232 -1,966 -1,392 -2,776 -5,204 90 -
Tax 0 0 732 -292 -150 0 -938 -
NP -2,132 -3,232 -1,234 -1,684 -2,926 -5,204 -848 85.20%
-
NP to SH -2,114 -3,232 -1,224 -1,684 -2,926 -5,204 -874 80.48%
-
Tax Rate - - - - - - 1,042.22% -
Total Cost 19,394 23,124 22,133 23,572 21,458 10,268 20,594 -3.93%
-
Net Worth 51,985 52,689 53,058 53,146 53,050 53,118 54,907 -3.58%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 51,985 52,689 53,058 53,146 53,050 53,118 54,907 -3.58%
NOSH 41,944 42,303 41,956 41,960 42,040 41,967 42,340 -0.62%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -12.35% -16.25% -5.90% -7.69% -15.79% -102.76% -4.29% -
ROE -4.07% -6.13% -2.31% -3.17% -5.52% -9.80% -1.59% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.15 47.02 49.81 52.16 44.08 12.07 46.64 -8.03%
EPS -5.04 -7.64 -2.91 -4.01 -6.96 -12.40 -2.08 80.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2394 1.2455 1.2646 1.2666 1.2619 1.2657 1.2968 -2.98%
Adjusted Per Share Value based on latest NOSH - 41,666
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.07 3.54 3.72 3.90 3.30 0.90 3.52 -8.73%
EPS -0.38 -0.58 -0.22 -0.30 -0.52 -0.93 -0.16 78.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.0939 0.0945 0.0947 0.0945 0.0946 0.0978 -3.58%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.35 0.38 0.38 0.32 0.40 0.44 0.50 -
P/RPS 0.85 0.81 0.76 0.61 0.91 3.65 1.07 -14.26%
P/EPS -6.94 -4.97 -13.03 -7.97 -5.75 -3.55 -24.22 -56.63%
EY -14.40 -20.11 -7.68 -12.54 -17.40 -28.18 -4.13 130.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.30 0.25 0.32 0.35 0.39 -19.86%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 28/05/07 28/02/07 23/11/06 25/08/06 30/05/06 01/03/06 -
Price 0.27 0.28 0.34 0.39 0.37 0.35 0.44 -
P/RPS 0.66 0.60 0.68 0.75 0.84 2.90 0.94 -21.05%
P/EPS -5.36 -3.66 -11.65 -9.72 -5.32 -2.82 -21.32 -60.26%
EY -18.67 -27.29 -8.58 -10.29 -18.81 -35.43 -4.69 151.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.27 0.31 0.29 0.28 0.34 -25.24%

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