[HCK] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 134.04%
YoY- 364.48%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 52,445 27,878 18,999 12,861 32,982 29,797 22,975 73.10%
PBT 3,667 -3,408 -1,866 1,320 -2,281 -392 1,398 89.86%
Tax 309 -168 -167 -513 -562 -887 -930 -
NP 3,976 -3,576 -2,033 807 -2,843 -1,279 468 314.73%
-
NP to SH 4,226 -3,665 -2,056 850 -2,497 -933 745 217.06%
-
Tax Rate -8.43% - - 38.86% - - 66.52% -
Total Cost 48,469 31,454 21,032 12,054 35,825 31,076 22,507 66.52%
-
Net Worth 58,740 51,327 52,872 52,325 51,337 52,109 55,340 4.04%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 58,740 51,327 52,872 52,325 51,337 52,109 55,340 4.04%
NOSH 44,165 44,209 44,215 42,079 41,966 42,027 42,090 3.25%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.58% -12.83% -10.70% 6.27% -8.62% -4.29% 2.04% -
ROE 7.19% -7.14% -3.89% 1.62% -4.86% -1.79% 1.35% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 118.75 63.06 42.97 30.56 78.59 70.90 54.58 67.66%
EPS 9.54 -8.29 -4.65 2.02 -5.95 -2.22 1.77 206.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.161 1.1958 1.2435 1.2233 1.2399 1.3148 0.76%
Adjusted Per Share Value based on latest NOSH - 42,079
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.53 5.07 3.45 2.34 5.99 5.42 4.18 72.96%
EPS 0.77 -0.67 -0.37 0.15 -0.45 -0.17 0.14 210.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.0933 0.0961 0.0951 0.0933 0.0947 0.1006 4.05%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.87 1.62 1.65 1.27 0.90 0.58 0.37 -
P/RPS 1.57 2.57 3.84 4.16 1.15 0.82 0.68 74.42%
P/EPS 19.54 -19.54 -35.48 62.87 -15.13 -26.13 20.90 -4.37%
EY 5.12 -5.12 -2.82 1.59 -6.61 -3.83 4.78 4.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.40 1.38 1.02 0.74 0.47 0.28 192.92%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 28/08/13 31/05/13 27/02/13 29/11/12 30/08/12 -
Price 2.36 1.82 1.60 1.47 1.18 0.76 0.52 -
P/RPS 1.99 2.89 3.72 4.81 1.50 1.07 0.95 63.49%
P/EPS 24.66 -21.95 -34.41 72.77 -19.83 -34.23 29.38 -10.99%
EY 4.05 -4.55 -2.91 1.37 -5.04 -2.92 3.40 12.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.57 1.34 1.18 0.96 0.61 0.40 168.80%

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