[HCK] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -164.05%
YoY- 37.89%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 23,361 23,310 17,262 19,892 20,899 21,888 18,532 16.64%
PBT -1,660 -1,206 -2,132 -3,232 -1,966 -1,392 -2,776 -28.95%
Tax 1 -206 0 0 732 -292 -150 -
NP -1,659 -1,413 -2,132 -3,232 -1,234 -1,684 -2,926 -31.42%
-
NP to SH -1,631 -1,396 -2,114 -3,232 -1,224 -1,684 -2,926 -32.19%
-
Tax Rate - - - - - - - -
Total Cost 25,020 24,723 19,394 23,124 22,133 23,572 21,458 10.75%
-
Net Worth 51,536 52,122 51,985 52,689 53,058 53,146 53,050 -1.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 51,536 52,122 51,985 52,689 53,058 53,146 53,050 -1.90%
NOSH 42,036 42,048 41,944 42,303 41,956 41,960 42,040 -0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -7.10% -6.06% -12.35% -16.25% -5.90% -7.69% -15.79% -
ROE -3.16% -2.68% -4.07% -6.13% -2.31% -3.17% -5.52% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 55.57 55.44 41.15 47.02 49.81 52.16 44.08 16.64%
EPS -3.88 -3.32 -5.04 -7.64 -2.91 -4.01 -6.96 -32.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.226 1.2396 1.2394 1.2455 1.2646 1.2666 1.2619 -1.90%
Adjusted Per Share Value based on latest NOSH - 42,303
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 4.23 4.22 3.13 3.60 3.79 3.96 3.36 16.54%
EPS -0.30 -0.25 -0.38 -0.59 -0.22 -0.30 -0.53 -31.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0933 0.0944 0.0942 0.0954 0.0961 0.0963 0.0961 -1.94%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.23 0.28 0.35 0.38 0.38 0.32 0.40 -
P/RPS 0.41 0.51 0.85 0.81 0.76 0.61 0.91 -41.14%
P/EPS -5.93 -8.43 -6.94 -4.97 -13.03 -7.97 -5.75 2.07%
EY -16.87 -11.86 -14.40 -20.11 -7.68 -12.54 -17.40 -2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.28 0.31 0.30 0.25 0.32 -29.28%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 29/08/07 28/05/07 28/02/07 23/11/06 25/08/06 -
Price 0.26 0.28 0.27 0.28 0.34 0.39 0.37 -
P/RPS 0.47 0.51 0.66 0.60 0.68 0.75 0.84 -32.02%
P/EPS -6.70 -8.43 -5.36 -3.66 -11.65 -9.72 -5.32 16.57%
EY -14.92 -11.86 -18.67 -27.29 -8.58 -10.29 -18.81 -14.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.23 0.22 0.22 0.27 0.31 0.29 -19.31%

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