[HCK] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 18.25%
YoY- 51.25%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 19,436 8,433 4,110 15,871 15,822 15,578 12,552 33.80%
PBT 1,262 -248 -304 -1,527 -1,629 -2,456 -3,432 -
Tax -53 -21 -11 219 29 140 248 -
NP 1,209 -269 -315 -1,308 -1,600 -2,316 -3,184 -
-
NP to SH 1,186 -281 -315 -1,308 -1,600 -2,316 -3,184 -
-
Tax Rate 4.20% - - - - - - -
Total Cost 18,226 8,702 4,425 17,179 17,422 17,894 15,736 10.27%
-
Net Worth 54,872 54,635 54,675 55,329 53,932 51,900 52,163 3.42%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 54,872 54,635 54,675 55,329 53,932 51,900 52,163 3.42%
NOSH 41,999 42,131 42,162 41,986 41,958 41,956 41,894 0.16%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.22% -3.19% -7.66% -8.24% -10.11% -14.87% -25.37% -
ROE 2.16% -0.51% -0.58% -2.36% -2.97% -4.46% -6.10% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.28 20.02 9.75 37.80 37.71 37.13 29.96 33.59%
EPS 2.83 -0.67 -0.74 -3.11 -3.81 -5.52 -7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3065 1.2968 1.2968 1.3178 1.2854 1.237 1.2451 3.25%
Adjusted Per Share Value based on latest NOSH - 42,727
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.46 1.50 0.73 2.83 2.82 2.77 2.24 33.58%
EPS 0.21 -0.05 -0.06 -0.23 -0.29 -0.41 -0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0977 0.0973 0.0974 0.0986 0.0961 0.0924 0.0929 3.41%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.49 0.58 0.82 0.94 0.99 1.05 1.06 -
P/RPS 1.06 2.90 8.41 2.49 2.63 2.83 3.54 -55.20%
P/EPS 17.34 -86.96 -109.76 -30.17 -25.96 -19.02 -13.95 -
EY 5.77 -1.15 -0.91 -3.31 -3.85 -5.26 -7.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.63 0.71 0.77 0.85 0.85 -41.50%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 24/08/05 25/05/05 28/02/05 29/11/04 24/08/04 26/05/04 -
Price 0.47 0.61 0.67 0.95 0.89 0.88 1.02 -
P/RPS 1.02 3.05 6.87 2.51 2.36 2.37 3.40 -55.15%
P/EPS 16.63 -91.46 -89.68 -30.49 -23.34 -15.94 -13.42 -
EY 6.01 -1.09 -1.12 -3.28 -4.28 -6.27 -7.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.52 0.72 0.69 0.71 0.82 -42.20%

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