[HCK] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
01-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 32.26%
YoY- -148.56%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 23,428 16,864 9,621 28,856 16,383 11,261 4,123 218.09%
PBT 2,695 1,180 330 -130 -1,444 -259 -495 -
Tax -466 -686 -301 -739 -288 -214 -110 161.58%
NP 2,229 494 29 -869 -1,732 -473 -605 -
-
NP to SH 2,552 582 104 -1,216 -1,795 -409 -588 -
-
Tax Rate 17.29% 58.14% 91.21% - - - - -
Total Cost 21,199 16,370 9,592 29,725 18,115 11,734 4,728 171.66%
-
Net Worth 54,926 53,125 52,361 52,605 51,197 52,440 52,735 2.74%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 54,926 53,125 52,361 52,605 51,197 52,440 52,735 2.74%
NOSH 41,973 41,870 41,600 41,939 42,037 42,164 42,000 -0.04%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.51% 2.93% 0.30% -3.01% -10.57% -4.20% -14.67% -
ROE 4.65% 1.10% 0.20% -2.31% -3.51% -0.78% -1.12% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 55.82 40.28 23.13 68.80 38.97 26.71 9.82 218.17%
EPS 6.08 1.39 0.25 -2.90 4.27 -0.97 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3086 1.2688 1.2587 1.2543 1.2179 1.2437 1.2556 2.79%
Adjusted Per Share Value based on latest NOSH - 42,015
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.17 3.00 1.71 5.14 2.92 2.01 0.73 219.21%
EPS 0.45 0.10 0.02 -0.22 -0.32 -0.07 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.0946 0.0933 0.0937 0.0912 0.0934 0.0939 2.74%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.27 0.35 0.45 0.26 0.35 0.19 0.30 -
P/RPS 0.48 0.87 1.95 0.38 0.90 0.71 3.06 -70.88%
P/EPS 4.44 25.18 180.00 -8.97 -8.20 -19.59 -21.43 -
EY 22.52 3.97 0.56 -11.15 -12.20 -5.11 -4.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.36 0.21 0.29 0.15 0.24 -8.50%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 29/08/11 31/05/11 01/03/11 24/11/10 27/08/10 31/05/10 -
Price 0.32 0.31 0.32 0.37 0.34 0.35 0.26 -
P/RPS 0.57 0.77 1.38 0.54 0.87 1.31 2.65 -64.06%
P/EPS 5.26 22.30 128.00 -12.76 -7.96 -36.08 -18.57 -
EY 19.00 4.48 0.78 -7.84 -12.56 -2.77 -5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.29 0.28 0.28 0.21 9.30%

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