[HCK] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 17.23%
YoY- -67.08%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 33,532 25,760 9,680 4,633 23,361 17,483 8,631 146.11%
PBT -2,637 252 -1,011 -1,333 -1,660 -905 -1,066 82.40%
Tax 669 -376 -44 -44 1 -155 0 -
NP -1,968 -124 -1,055 -1,377 -1,659 -1,060 -1,066 50.21%
-
NP to SH -1,727 -136 -1,046 -1,350 -1,631 -1,047 -1,057 38.51%
-
Tax Rate - 149.21% - - - - - -
Total Cost 35,500 25,884 10,735 6,010 25,020 18,543 9,697 136.60%
-
Net Worth 49,469 1,916 1,478 50,416 51,536 52,122 51,985 -3.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 49,469 1,916 1,478 50,416 51,536 52,122 51,985 -3.23%
NOSH 42,019 42,500 42,008 42,056 42,036 42,048 41,944 0.11%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.87% -0.48% -10.90% -29.72% -7.10% -6.06% -12.35% -
ROE -3.49% -7.10% -70.74% -2.68% -3.16% -2.01% -2.03% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 79.80 60.61 23.04 11.02 55.57 41.58 20.58 145.80%
EPS -4.11 -0.32 -2.49 -3.21 -3.88 -2.49 -2.52 38.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1773 0.0451 0.0352 1.1988 1.226 1.2396 1.2394 -3.35%
Adjusted Per Share Value based on latest NOSH - 42,056
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 6.07 4.67 1.75 0.84 4.23 3.17 1.56 146.37%
EPS -0.31 -0.02 -0.19 -0.24 -0.30 -0.19 -0.19 38.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0896 0.0035 0.0027 0.0913 0.0933 0.0944 0.0942 -3.26%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.20 0.23 0.27 0.30 0.23 0.28 0.35 -
P/RPS 0.25 0.38 1.17 2.72 0.41 0.67 1.70 -71.97%
P/EPS -4.87 -71.88 -10.84 -9.35 -5.93 -11.24 -13.89 -50.11%
EY -20.55 -1.39 -9.22 -10.70 -16.87 -8.89 -7.20 100.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 5.10 7.67 0.25 0.19 0.23 0.28 -28.19%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 27/08/08 30/05/08 29/02/08 26/11/07 29/08/07 -
Price 0.13 0.42 0.33 0.28 0.26 0.28 0.27 -
P/RPS 0.16 0.69 1.43 2.54 0.47 0.67 1.31 -75.22%
P/EPS -3.16 -131.25 -13.25 -8.72 -6.70 -11.24 -10.71 -55.51%
EY -31.62 -0.76 -7.55 -11.46 -14.92 -8.89 -9.33 124.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 9.31 9.38 0.23 0.21 0.23 0.22 -36.87%

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