[HCK] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 109.62%
YoY- 274.95%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 4,123 24,110 18,529 14,197 5,430 33,532 25,760 -70.55%
PBT -495 3,152 2,368 1,978 753 -2,637 252 -
Tax -110 -647 -701 0 0 669 -376 -55.96%
NP -605 2,505 1,667 1,978 753 -1,968 -124 187.94%
-
NP to SH -588 2,504 755 1,830 873 -1,727 -136 165.63%
-
Tax Rate - 20.53% 29.60% 0.00% 0.00% - 149.21% -
Total Cost 4,728 21,605 16,862 12,219 4,677 35,500 25,884 -67.84%
-
Net Worth 52,735 53,323 51,314 51,349 50,176 49,469 1,916 813.43%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 52,735 53,323 51,314 51,349 50,176 49,469 1,916 813.43%
NOSH 42,000 41,970 41,944 41,972 41,971 42,019 42,500 -0.78%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -14.67% 10.39% 9.00% 13.93% 13.87% -5.87% -0.48% -
ROE -1.12% 4.70% 1.47% 3.56% 1.74% -3.49% -7.10% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.82 57.45 44.18 33.82 12.94 79.80 60.61 -70.31%
EPS -1.40 5.96 1.80 4.36 2.08 -4.11 -0.32 167.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2556 1.2705 1.2234 1.2234 1.1955 1.1773 0.0451 820.44%
Adjusted Per Share Value based on latest NOSH - 41,973
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.75 4.37 3.36 2.57 0.98 6.07 4.67 -70.48%
EPS -0.11 0.45 0.14 0.33 0.16 -0.31 -0.02 211.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0955 0.0966 0.0929 0.093 0.0909 0.0896 0.0035 808.16%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.30 0.25 0.27 0.28 0.19 0.20 0.23 -
P/RPS 3.06 0.44 0.61 0.83 1.47 0.25 0.38 302.26%
P/EPS -21.43 4.19 15.00 6.42 9.13 -4.87 -71.88 -55.40%
EY -4.67 23.86 6.67 15.57 10.95 -20.55 -1.39 124.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.22 0.23 0.16 0.17 5.10 -86.98%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 25/11/08 -
Price 0.26 0.35 0.32 0.23 0.38 0.13 0.42 -
P/RPS 2.65 0.61 0.72 0.68 2.94 0.16 0.69 145.44%
P/EPS -18.57 5.87 17.78 5.28 18.27 -3.16 -131.25 -72.87%
EY -5.38 17.05 5.63 18.96 5.47 -31.62 -0.76 269.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.26 0.19 0.32 0.11 9.31 -92.03%

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