[HCK] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 128.46%
YoY- -96.71%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 5,967 20,585 12,276 9,992 4,658 33,296 23,974 -60.39%
PBT -1,127 1,382 -3,889 -182 -485 16,758 5,931 -
Tax -42 -101 164 204 -59 -2,011 381 -
NP -1,169 1,281 -3,725 22 -544 14,747 6,312 -
-
NP to SH -1,095 1,502 -3,575 144 -506 11,345 6,158 -
-
Tax Rate - 7.31% - - - 12.00% -6.42% -
Total Cost 7,136 19,304 16,001 9,970 5,202 18,549 17,662 -45.31%
-
Net Worth 132,872 23,848 98,104 101,907 102,312 102,027 53,645 82.96%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 132,872 23,848 98,104 101,907 102,312 102,027 53,645 82.96%
NOSH 84,234 84,234 55,426 55,384 55,604 55,449 53,645 35.05%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -19.59% 6.22% -30.34% 0.22% -11.68% 44.29% 26.33% -
ROE -0.82% 6.30% -3.64% 0.14% -0.49% 11.12% 11.48% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 9.34 36.25 22.15 18.04 8.38 60.05 44.69 -64.74%
EPS -1.71 0.54 -1.29 0.18 -0.91 20.46 11.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 0.42 1.77 1.84 1.84 1.84 1.00 62.87%
Adjusted Per Share Value based on latest NOSH - 55,555
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.08 3.73 2.22 1.81 0.84 6.03 4.34 -60.40%
EPS -0.20 0.27 -0.65 0.03 -0.09 2.05 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2406 0.0432 0.1777 0.1846 0.1853 0.1848 0.0972 82.88%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 3.90 3.28 3.20 2.89 3.28 3.06 3.05 -
P/RPS 41.75 9.05 14.45 16.02 39.15 5.10 6.82 234.27%
P/EPS -227.52 124.00 -49.61 1,111.54 -360.44 14.96 26.57 -
EY -0.44 0.81 -2.02 0.09 -0.28 6.69 3.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 7.81 1.81 1.57 1.78 1.66 3.05 -27.55%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 24/02/17 29/11/16 25/08/16 26/05/16 23/02/16 26/11/15 -
Price 5.40 3.35 3.13 3.10 2.79 3.15 3.11 -
P/RPS 57.81 9.24 14.13 17.18 33.31 5.25 6.96 309.60%
P/EPS -315.03 126.64 -48.53 1,192.31 -306.59 15.40 27.09 -
EY -0.32 0.79 -2.06 0.08 -0.33 6.50 3.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 7.98 1.77 1.68 1.52 1.71 3.11 -11.24%

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