[HCK] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
01-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -173.65%
YoY- 33.18%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 21,888 18,532 5,064 19,746 19,436 8,433 4,110 204.64%
PBT -1,392 -2,776 -5,204 90 1,262 -248 -304 175.49%
Tax -292 -150 0 -938 -53 -21 -11 788.09%
NP -1,684 -2,926 -5,204 -848 1,209 -269 -315 205.42%
-
NP to SH -1,684 -2,926 -5,204 -874 1,186 -281 -315 205.42%
-
Tax Rate - - - 1,042.22% 4.20% - - -
Total Cost 23,572 21,458 10,268 20,594 18,226 8,702 4,425 204.70%
-
Net Worth 53,146 53,050 53,118 54,907 54,872 54,635 54,675 -1.87%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 53,146 53,050 53,118 54,907 54,872 54,635 54,675 -1.87%
NOSH 41,960 42,040 41,967 42,340 41,999 42,131 42,162 -0.31%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -7.69% -15.79% -102.76% -4.29% 6.22% -3.19% -7.66% -
ROE -3.17% -5.52% -9.80% -1.59% 2.16% -0.51% -0.58% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.16 44.08 12.07 46.64 46.28 20.02 9.75 205.57%
EPS -4.01 -6.96 -12.40 -2.08 2.83 -0.67 -0.74 208.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2666 1.2619 1.2657 1.2968 1.3065 1.2968 1.2968 -1.55%
Adjusted Per Share Value based on latest NOSH - 41,907
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.98 3.37 0.92 3.59 3.53 1.53 0.75 203.93%
EPS -0.31 -0.53 -0.95 -0.16 0.22 -0.05 -0.06 198.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0966 0.0964 0.0965 0.0998 0.0997 0.0993 0.0994 -1.88%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.32 0.40 0.44 0.50 0.49 0.58 0.82 -
P/RPS 0.61 0.91 3.65 1.07 1.06 2.90 8.41 -82.57%
P/EPS -7.97 -5.75 -3.55 -24.22 17.34 -86.96 -109.76 -82.56%
EY -12.54 -17.40 -28.18 -4.13 5.77 -1.15 -0.91 473.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.32 0.35 0.39 0.38 0.45 0.63 -45.96%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 25/08/06 30/05/06 01/03/06 30/11/05 24/08/05 25/05/05 -
Price 0.39 0.37 0.35 0.44 0.47 0.61 0.67 -
P/RPS 0.75 0.84 2.90 0.94 1.02 3.05 6.87 -77.12%
P/EPS -9.72 -5.32 -2.82 -21.32 16.63 -91.46 -89.68 -77.23%
EY -10.29 -18.81 -35.43 -4.69 6.01 -1.09 -1.12 338.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.28 0.34 0.36 0.47 0.52 -29.14%

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