[HCK] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -183.49%
YoY- -136.56%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 37,998 51,444 32,982 39,729 45,950 31,000 36,553 2.62%
PBT -3,732 5,280 -2,281 -522 2,796 2,232 3,189 -
Tax -334 -2,052 -562 -1,182 -1,860 -1,404 -1,560 -64.24%
NP -4,066 3,228 -2,843 -1,705 936 828 1,629 -
-
NP to SH -4,112 3,400 -2,497 -1,244 1,490 732 2,042 -
-
Tax Rate - 38.86% - - 66.52% 62.90% 48.92% -
Total Cost 42,064 48,216 35,825 41,434 45,014 30,172 34,924 13.21%
-
Net Worth 52,872 52,325 51,337 52,109 55,340 53,673 54,791 -2.35%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 52,872 52,325 51,337 52,109 55,340 53,673 54,791 -2.35%
NOSH 44,215 42,079 41,966 42,027 42,090 41,590 42,037 3.42%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -10.70% 6.27% -8.62% -4.29% 2.04% 2.67% 4.46% -
ROE -7.78% 6.50% -4.86% -2.39% 2.69% 1.36% 3.73% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 85.94 122.26 78.59 94.53 109.17 74.54 86.95 -0.77%
EPS -9.30 8.08 -5.95 -2.96 3.54 1.76 4.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1958 1.2435 1.2233 1.2399 1.3148 1.2905 1.3034 -5.58%
Adjusted Per Share Value based on latest NOSH - 42,030
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.91 9.35 5.99 7.22 8.35 5.63 6.64 2.69%
EPS -0.75 0.62 -0.45 -0.23 0.27 0.13 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0961 0.0951 0.0933 0.0947 0.1006 0.0975 0.0996 -2.35%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.65 1.27 0.90 0.58 0.37 0.44 0.35 -
P/RPS 1.92 1.04 1.15 0.61 0.34 0.59 0.40 184.82%
P/EPS -17.74 15.72 -15.13 -19.59 10.45 25.00 7.21 -
EY -5.64 6.36 -6.61 -5.10 9.57 4.00 13.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.02 0.74 0.47 0.28 0.34 0.27 197.01%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 27/02/13 29/11/12 30/08/12 28/05/12 28/02/12 -
Price 1.60 1.47 1.18 0.76 0.52 0.59 0.42 -
P/RPS 1.86 1.20 1.50 0.80 0.48 0.79 0.48 146.91%
P/EPS -17.20 18.19 -19.83 -25.68 14.69 33.52 8.65 -
EY -5.81 5.50 -5.04 -3.89 6.81 2.98 11.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.18 0.96 0.61 0.40 0.46 0.32 160.02%

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