[HCK] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 186.48%
YoY- 269.24%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 19,302 14,128 6,140 52,445 37,170 37,998 51,444 -47.94%
PBT 2,486 -210 -4,296 3,667 -4,544 -3,732 5,280 -39.45%
Tax 52 3,786 6,540 309 -224 -334 -2,052 -
NP 2,538 3,576 2,244 3,976 -4,768 -4,066 3,228 -14.80%
-
NP to SH 1,546 4,066 2,160 4,226 -4,886 -4,112 3,400 -40.83%
-
Tax Rate -2.09% - - -8.43% - - 38.86% -
Total Cost 16,764 10,552 3,896 48,469 41,938 42,064 48,216 -50.52%
-
Net Worth 46,196 46,174 46,122 58,740 51,327 52,872 52,325 -7.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 46,196 46,174 46,122 58,740 51,327 52,872 52,325 -7.96%
NOSH 46,196 46,174 46,122 44,165 44,209 44,215 42,079 6.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.15% 25.31% 36.55% 7.58% -12.83% -10.70% 6.27% -
ROE 3.35% 8.81% 4.68% 7.19% -9.52% -7.78% 6.50% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 41.78 30.60 13.31 118.75 84.08 85.94 122.26 -51.08%
EPS 3.35 8.80 4.68 9.54 -11.05 -9.30 8.08 -44.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.33 1.161 1.1958 1.2435 -13.51%
Adjusted Per Share Value based on latest NOSH - 44,190
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.50 2.56 1.11 9.50 6.73 6.88 9.32 -47.91%
EPS 0.28 0.74 0.39 0.77 -0.89 -0.74 0.62 -41.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 0.0836 0.0835 0.1064 0.093 0.0958 0.0948 -7.95%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.49 3.49 2.68 1.87 1.62 1.65 1.27 -
P/RPS 8.35 11.41 20.13 1.57 1.93 1.92 1.04 300.45%
P/EPS 104.24 39.63 57.23 19.54 -14.66 -17.74 15.72 252.55%
EY 0.96 2.52 1.75 5.12 -6.82 -5.64 6.36 -71.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 3.49 2.68 1.41 1.40 1.38 1.02 126.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 20/08/14 28/05/14 28/02/14 29/11/13 28/08/13 31/05/13 -
Price 3.09 3.53 3.66 2.36 1.82 1.60 1.47 -
P/RPS 7.40 11.54 27.49 1.99 2.16 1.86 1.20 235.90%
P/EPS 92.29 40.09 78.15 24.66 -16.47 -17.20 18.19 194.97%
EY 1.08 2.49 1.28 4.05 -6.07 -5.81 5.50 -66.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.53 3.66 1.77 1.57 1.34 1.18 89.87%

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