[HCK] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 142.01%
YoY- -86.76%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 19,774 13,678 5,967 20,585 12,276 9,992 4,658 161.94%
PBT -1,380 -808 -1,127 1,382 -3,889 -182 -485 100.66%
Tax -142 -6 -42 -101 164 204 -59 79.49%
NP -1,522 -814 -1,169 1,281 -3,725 22 -544 98.42%
-
NP to SH -1,205 -531 -1,095 1,502 -3,575 144 -506 78.23%
-
Tax Rate - - - 7.31% - - - -
Total Cost 21,296 14,492 7,136 19,304 16,001 9,970 5,202 155.68%
-
Net Worth 131,663 130,247 132,872 23,848 98,104 101,907 102,312 18.29%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 131,663 130,247 132,872 23,848 98,104 101,907 102,312 18.29%
NOSH 421,171 84,234 84,234 84,234 55,426 55,384 55,604 285.21%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -7.70% -5.95% -19.59% 6.22% -30.34% 0.22% -11.68% -
ROE -0.92% -0.41% -0.82% 6.30% -3.64% 0.14% -0.49% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.31 21.84 9.34 36.25 22.15 18.04 8.38 -17.21%
EPS -0.31 -0.75 -1.71 0.54 -1.29 0.18 -0.91 -51.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 2.08 2.08 0.42 1.77 1.84 1.84 -62.61%
Adjusted Per Share Value based on latest NOSH - 84,234
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.52 2.44 1.06 3.67 2.19 1.78 0.83 161.77%
EPS -0.21 -0.09 -0.20 0.27 -0.64 0.03 -0.09 75.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2345 0.232 0.2367 0.0425 0.1747 0.1815 0.1822 18.30%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.37 5.29 3.90 3.28 3.20 2.89 3.28 -
P/RPS 21.72 24.22 41.75 9.05 14.45 16.02 39.15 -32.45%
P/EPS -356.41 -623.83 -227.52 124.00 -49.61 1,111.54 -360.44 -0.74%
EY -0.28 -0.16 -0.44 0.81 -2.02 0.09 -0.28 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 2.54 1.88 7.81 1.81 1.57 1.78 49.63%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 28/11/17 29/08/17 24/05/17 24/02/17 29/11/16 25/08/16 26/05/16 -
Price 1.32 1.24 5.40 3.35 3.13 3.10 2.79 -
P/RPS 20.93 5.68 57.81 9.24 14.13 17.18 33.31 -26.61%
P/EPS -343.40 -146.23 -315.03 126.64 -48.53 1,192.31 -306.59 7.84%
EY -0.29 -0.68 -0.32 0.79 -2.06 0.08 -0.33 -8.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 0.60 2.60 7.98 1.77 1.68 1.52 62.13%

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