[HCK] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -341.88%
YoY- -375.97%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,535 52,445 27,878 18,999 12,861 32,982 29,797 -86.18%
PBT -1,074 3,667 -3,408 -1,866 1,320 -2,281 -392 95.92%
Tax 1,635 309 -168 -167 -513 -562 -887 -
NP 561 3,976 -3,576 -2,033 807 -2,843 -1,279 -
-
NP to SH 540 4,226 -3,665 -2,056 850 -2,497 -933 -
-
Tax Rate - -8.43% - - 38.86% - - -
Total Cost 974 48,469 31,454 21,032 12,054 35,825 31,076 -90.08%
-
Net Worth 46,122 58,740 51,327 52,872 52,325 51,337 52,109 -7.82%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 46,122 58,740 51,327 52,872 52,325 51,337 52,109 -7.82%
NOSH 46,122 44,165 44,209 44,215 42,079 41,966 42,027 6.40%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 36.55% 7.58% -12.83% -10.70% 6.27% -8.62% -4.29% -
ROE 1.17% 7.19% -7.14% -3.89% 1.62% -4.86% -1.79% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.33 118.75 63.06 42.97 30.56 78.59 70.90 -87.00%
EPS 1.17 9.54 -8.29 -4.65 2.02 -5.95 -2.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.33 1.161 1.1958 1.2435 1.2233 1.2399 -13.36%
Adjusted Per Share Value based on latest NOSH - 44,164
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.28 9.50 5.05 3.44 2.33 5.97 5.40 -86.11%
EPS 0.10 0.77 -0.66 -0.37 0.15 -0.45 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.1064 0.093 0.0958 0.0948 0.093 0.0944 -7.86%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.68 1.87 1.62 1.65 1.27 0.90 0.58 -
P/RPS 80.53 1.57 2.57 3.84 4.16 1.15 0.82 2034.56%
P/EPS 228.90 19.54 -19.54 -35.48 62.87 -15.13 -26.13 -
EY 0.44 5.12 -5.12 -2.82 1.59 -6.61 -3.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 1.41 1.40 1.38 1.02 0.74 0.47 219.51%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 29/11/13 28/08/13 31/05/13 27/02/13 29/11/12 -
Price 3.66 2.36 1.82 1.60 1.47 1.18 0.76 -
P/RPS 109.97 1.99 2.89 3.72 4.81 1.50 1.07 2100.32%
P/EPS 312.61 24.66 -21.95 -34.41 72.77 -19.83 -34.23 -
EY 0.32 4.05 -4.55 -2.91 1.37 -5.04 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.66 1.77 1.57 1.34 1.18 0.96 0.61 230.55%

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