[HCK] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -672.15%
YoY- -308.7%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 7,711 5,967 8,309 2,284 5,334 4,658 9,322 -11.89%
PBT 313 -1,127 5,271 -3,707 302 -485 9,399 -89.67%
Tax 42 -42 -265 -40 264 -59 -927 -
NP 355 -1,169 5,006 -3,747 566 -544 8,472 -87.95%
-
NP to SH 564 -1,095 5,077 -3,719 650 -506 5,224 -77.35%
-
Tax Rate -13.42% - 5.03% - -87.42% - 9.86% -
Total Cost 7,356 7,136 3,303 6,031 4,768 5,202 850 322.07%
-
Net Worth 130,247 132,872 23,848 98,101 102,222 102,312 102,039 17.68%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 130,247 132,872 23,848 98,101 102,222 102,312 102,039 17.68%
NOSH 84,234 84,234 84,234 55,424 55,555 55,604 55,456 32.17%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.60% -19.59% 60.25% -164.05% 10.61% -11.68% 90.88% -
ROE 0.43% -0.82% 21.29% -3.79% 0.64% -0.49% 5.12% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.31 9.34 14.63 4.12 9.60 8.38 16.81 -18.77%
EPS 0.90 -1.71 1.83 -1.34 1.17 -0.91 9.42 -79.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.08 0.42 1.77 1.84 1.84 1.84 8.52%
Adjusted Per Share Value based on latest NOSH - 55,424
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.37 1.06 1.48 0.41 0.95 0.83 1.66 -12.02%
EPS 0.10 -0.20 0.90 -0.66 0.12 -0.09 0.93 -77.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.232 0.2367 0.0425 0.1747 0.1821 0.1822 0.1818 17.66%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 5.29 3.90 3.28 3.20 2.89 3.28 3.06 -
P/RPS 42.96 41.75 22.41 77.65 30.10 39.15 18.20 77.37%
P/EPS 587.33 -227.52 36.68 -47.69 247.01 -360.44 32.48 590.15%
EY 0.17 -0.44 2.73 -2.10 0.40 -0.28 3.08 -85.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.88 7.81 1.81 1.57 1.78 1.66 32.81%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 24/05/17 24/02/17 29/11/16 25/08/16 26/05/16 23/02/16 -
Price 1.24 5.40 3.35 3.13 3.10 2.79 3.15 -
P/RPS 10.07 57.81 22.89 75.95 32.29 33.31 18.74 -33.92%
P/EPS 137.67 -315.03 37.47 -46.65 264.96 -306.59 33.44 157.09%
EY 0.73 -0.32 2.67 -2.14 0.38 -0.33 2.99 -60.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.60 7.98 1.77 1.68 1.52 1.71 -50.28%

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