[HCK] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -158.47%
YoY- 45.74%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 8,098 8,147 23,365 7,413 5,529 1,535 24,567 -52.37%
PBT 2,087 2,965 8,955 1,970 969 -1,074 7,075 -55.78%
Tax 1,124 -1,483 -1,506 -1,854 258 1,635 477 77.35%
NP 3,211 1,482 7,449 116 1,227 561 7,552 -43.54%
-
NP to SH 3,102 1,274 8,035 -873 1,493 540 7,891 -46.42%
-
Tax Rate -53.86% 50.02% 16.82% 94.11% -26.63% - -6.74% -
Total Cost 4,887 6,665 15,916 7,297 4,302 974 17,015 -56.56%
-
Net Worth 88,189 81,340 76,620 46,194 46,194 46,122 44,190 58.71%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 88,189 81,340 76,620 46,194 46,194 46,122 44,190 58.71%
NOSH 51,272 49,000 46,719 46,194 46,194 46,122 44,190 10.44%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 39.65% 18.19% 31.88% 1.56% 22.19% 36.55% 30.74% -
ROE 3.52% 1.57% 10.49% -1.89% 3.23% 1.17% 17.86% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.79 16.63 50.01 16.05 11.97 3.33 55.59 -56.88%
EPS 6.05 2.60 17.18 -1.89 3.23 1.17 17.81 -51.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.66 1.64 1.00 1.00 1.00 1.00 43.69%
Adjusted Per Share Value based on latest NOSH - 46,194
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.45 1.46 4.18 1.33 0.99 0.27 4.40 -52.38%
EPS 0.56 0.23 1.44 -0.16 0.27 0.10 1.41 -46.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1579 0.1457 0.1372 0.0827 0.0827 0.0826 0.0791 58.74%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 3.16 2.90 2.80 3.49 3.49 2.68 1.87 -
P/RPS 20.01 17.44 5.60 21.75 29.16 80.53 3.36 229.62%
P/EPS 52.23 111.54 16.28 -184.67 107.98 228.90 10.47 192.81%
EY 1.91 0.90 6.14 -0.54 0.93 0.44 9.55 -65.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.75 1.71 3.49 3.49 2.68 1.87 -1.07%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 28/05/15 27/02/15 20/11/14 20/08/14 28/05/14 28/02/14 -
Price 3.00 3.00 2.97 3.09 3.53 3.66 2.36 -
P/RPS 18.99 18.04 5.94 19.26 29.49 109.97 4.25 172.02%
P/EPS 49.59 115.38 17.27 -163.51 109.22 312.61 13.22 142.00%
EY 2.02 0.87 5.79 -0.61 0.92 0.32 7.57 -58.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.81 1.81 3.09 3.53 3.66 2.36 -18.43%

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