[HCK] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -192.58%
YoY- -337.75%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 33,728 38,484 28,856 21,844 22,522 16,492 24,110 25.15%
PBT 2,360 1,320 -130 -1,925 -518 -1,980 3,152 -17.58%
Tax -1,372 -1,204 -739 -384 -428 -440 -647 65.28%
NP 988 116 -869 -2,309 -946 -2,420 2,505 -46.31%
-
NP to SH 1,164 416 -1,216 -2,393 -818 -2,352 2,504 -40.07%
-
Tax Rate 58.14% 91.21% - - - - 20.53% -
Total Cost 32,740 38,368 29,725 24,153 23,468 18,912 21,605 32.03%
-
Net Worth 53,125 52,361 52,605 51,197 52,440 52,735 53,323 -0.24%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 53,125 52,361 52,605 51,197 52,440 52,735 53,323 -0.24%
NOSH 41,870 41,600 41,939 42,037 42,164 42,000 41,970 -0.15%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.93% 0.30% -3.01% -10.57% -4.20% -14.67% 10.39% -
ROE 2.19% 0.79% -2.31% -4.67% -1.56% -4.46% 4.70% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 80.55 92.51 68.80 51.96 53.41 39.27 57.45 25.34%
EPS 2.78 1.00 -2.90 5.69 -1.94 -5.60 5.96 -39.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2688 1.2587 1.2543 1.2179 1.2437 1.2556 1.2705 -0.08%
Adjusted Per Share Value based on latest NOSH - 41,966
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.01 6.85 5.14 3.89 4.01 2.94 4.29 25.27%
EPS 0.21 0.07 -0.22 -0.43 -0.15 -0.42 0.45 -39.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.0933 0.0937 0.0912 0.0934 0.0939 0.095 -0.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.35 0.45 0.26 0.35 0.19 0.30 0.25 -
P/RPS 0.43 0.49 0.38 0.67 0.36 0.76 0.44 -1.52%
P/EPS 12.59 45.00 -8.97 -6.15 -9.79 -5.36 4.19 108.64%
EY 7.94 2.22 -11.15 -16.27 -10.21 -18.67 23.86 -52.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.21 0.29 0.15 0.24 0.20 25.22%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 31/05/11 01/03/11 24/11/10 27/08/10 31/05/10 25/02/10 -
Price 0.31 0.32 0.37 0.34 0.35 0.26 0.35 -
P/RPS 0.38 0.35 0.54 0.65 0.66 0.66 0.61 -27.12%
P/EPS 11.15 32.00 -12.76 -5.97 -18.04 -4.64 5.87 53.55%
EY 8.97 3.13 -7.84 -16.75 -5.54 -21.54 17.05 -34.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.29 0.28 0.28 0.21 0.28 -9.79%

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