[HCK] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 87.55%
YoY- -537.84%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 4,973 4,455 7,150 8,000 1,266 5,169 6,144 -13.15%
PBT -808 -60 344 -87 -1,301 -800 1,195 -
Tax 0 -30 -144 -75 0 66 -19 -
NP -808 -90 200 -162 -1,301 -734 1,176 -
-
NP to SH -808 -89 200 -162 -1,301 -743 1,171 -
-
Tax Rate - - 41.86% - - - 1.59% -
Total Cost 5,781 4,545 6,950 8,162 2,567 5,903 4,968 10.64%
-
Net Worth 52,689 53,590 52,775 52,417 53,118 55,506 54,910 -2.71%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 52,689 53,590 52,775 52,417 53,118 55,506 54,910 -2.71%
NOSH 42,303 42,380 41,666 41,538 41,967 41,907 42,028 0.43%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -16.25% -2.02% 2.80% -2.03% -102.76% -14.20% 19.14% -
ROE -1.53% -0.17% 0.38% -0.31% -2.45% -1.34% 2.13% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.76 10.51 17.16 19.26 3.02 12.33 14.62 -13.51%
EPS -1.91 -0.21 0.48 -0.39 -3.10 -1.77 2.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2455 1.2645 1.2666 1.2619 1.2657 1.3245 1.3065 -3.14%
Adjusted Per Share Value based on latest NOSH - 41,538
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 0.89 0.79 1.27 1.43 0.23 0.92 1.09 -12.65%
EPS -0.14 -0.02 0.04 -0.03 -0.23 -0.13 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0939 0.0955 0.094 0.0934 0.0946 0.0989 0.0978 -2.67%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.38 0.38 0.32 0.40 0.44 0.50 0.49 -
P/RPS 3.23 3.61 1.86 2.08 14.59 4.05 3.35 -2.40%
P/EPS -19.90 -180.95 66.67 -102.56 -14.19 -28.20 17.59 -
EY -5.03 -0.55 1.50 -0.97 -7.05 -3.55 5.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.25 0.32 0.35 0.38 0.38 -12.70%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 23/11/06 25/08/06 30/05/06 01/03/06 30/11/05 -
Price 0.28 0.34 0.39 0.37 0.35 0.44 0.47 -
P/RPS 2.38 3.23 2.27 1.92 11.60 3.57 3.22 -18.26%
P/EPS -14.66 -161.90 81.25 -94.87 -11.29 -24.82 16.87 -
EY -6.82 -0.62 1.23 -1.05 -8.86 -4.03 5.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.27 0.31 0.29 0.28 0.33 0.36 -28.00%

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