[HCK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 108.55%
YoY- 117.69%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 36,553 23,428 16,864 9,621 28,856 16,383 11,261 118.75%
PBT 3,189 2,695 1,180 330 -130 -1,444 -259 -
Tax -1,560 -466 -686 -301 -739 -288 -214 274.60%
NP 1,629 2,229 494 29 -869 -1,732 -473 -
-
NP to SH 2,042 2,552 582 104 -1,216 -1,795 -409 -
-
Tax Rate 48.92% 17.29% 58.14% 91.21% - - - -
Total Cost 34,924 21,199 16,370 9,592 29,725 18,115 11,734 106.50%
-
Net Worth 54,791 54,926 53,125 52,361 52,605 51,197 52,440 2.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 54,791 54,926 53,125 52,361 52,605 51,197 52,440 2.95%
NOSH 42,037 41,973 41,870 41,600 41,939 42,037 42,164 -0.20%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.46% 9.51% 2.93% 0.30% -3.01% -10.57% -4.20% -
ROE 3.73% 4.65% 1.10% 0.20% -2.31% -3.51% -0.78% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 86.95 55.82 40.28 23.13 68.80 38.97 26.71 119.17%
EPS 4.86 6.08 1.39 0.25 -2.90 4.27 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3034 1.3086 1.2688 1.2587 1.2543 1.2179 1.2437 3.16%
Adjusted Per Share Value based on latest NOSH - 41,600
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.62 4.24 3.05 1.74 5.23 2.97 2.04 118.71%
EPS 0.37 0.46 0.11 0.02 -0.22 -0.33 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0995 0.0962 0.0948 0.0953 0.0927 0.095 2.91%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.35 0.27 0.35 0.45 0.26 0.35 0.19 -
P/RPS 0.40 0.48 0.87 1.95 0.38 0.90 0.71 -31.71%
P/EPS 7.21 4.44 25.18 180.00 -8.97 -8.20 -19.59 -
EY 13.88 22.52 3.97 0.56 -11.15 -12.20 -5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.28 0.36 0.21 0.29 0.15 47.81%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 29/08/11 31/05/11 01/03/11 24/11/10 27/08/10 -
Price 0.42 0.32 0.31 0.32 0.37 0.34 0.35 -
P/RPS 0.48 0.57 0.77 1.38 0.54 0.87 1.31 -48.70%
P/EPS 8.65 5.26 22.30 128.00 -12.76 -7.96 -36.08 -
EY 11.57 19.00 4.48 0.78 -7.84 -12.56 -2.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.24 0.25 0.29 0.28 0.28 9.28%

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