[HCK] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 448.05%
YoY- 272.3%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 27,938 27,492 38,028 29,835 26,365 27,356 23,868 11.05%
PBT 18 -4,168 416 14,043 -1,840 -1,616 -4,508 -
Tax 0 0 0 -1,443 -189 -12 -168 -
NP 18 -4,168 416 12,600 -2,029 -1,628 -4,676 -
-
NP to SH 481 -3,152 896 5,592 -1,606 -1,062 -4,380 -
-
Tax Rate 0.00% - 0.00% 10.28% - - - -
Total Cost 27,920 31,660 37,612 17,235 28,394 28,984 28,544 -1.46%
-
Net Worth 193,743 189,529 193,738 141,121 131,663 130,247 132,872 28.55%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 193,743 189,529 193,738 141,121 131,663 130,247 132,872 28.55%
NOSH 421,288 421,227 421,171 421,171 421,171 84,234 84,234 192.17%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.07% -15.16% 1.09% 42.23% -7.70% -5.95% -19.59% -
ROE 0.25% -1.66% 0.46% 3.96% -1.22% -0.82% -3.30% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 6.63 6.53 9.03 9.73 8.41 43.69 37.36 -68.38%
EPS 0.12 -0.74 0.20 1.33 -0.41 -1.50 -6.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.46 0.46 0.42 2.08 2.08 -63.39%
Adjusted Per Share Value based on latest NOSH - 421,171
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 5.08 5.00 6.91 5.42 4.79 4.97 4.34 11.05%
EPS 0.09 -0.57 0.16 1.02 -0.29 -0.19 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3521 0.3444 0.3521 0.2565 0.2393 0.2367 0.2415 28.54%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.27 1.21 1.30 1.30 1.37 5.29 3.90 -
P/RPS 19.15 18.54 14.40 13.37 16.29 12.11 10.44 49.79%
P/EPS 1,111.29 -161.68 611.07 71.32 -267.31 -311.92 -56.88 -
EY 0.09 -0.62 0.16 1.40 -0.37 -0.32 -1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.69 2.83 2.83 3.26 2.54 1.88 29.14%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 31/05/18 26/02/18 28/11/17 29/08/17 24/05/17 -
Price 1.27 1.29 1.26 1.23 1.32 1.24 5.40 -
P/RPS 19.15 19.76 13.95 12.65 15.69 2.84 14.45 20.63%
P/EPS 1,111.29 -172.37 592.27 67.48 -257.55 -73.11 -78.76 -
EY 0.09 -0.58 0.17 1.48 -0.39 -1.37 -1.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.87 2.74 2.67 3.14 0.60 2.60 4.05%

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