[HCK] QoQ Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5940.0%
YoY- -556.18%
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 16,080 5,047 4,633 5,878 8,852 3,658 4,973 118.19%
PBT 1,263 322 -1,333 -755 161 -258 -808 -
Tax -332 0 -44 156 -155 0 0 -
NP 931 322 -1,377 -599 6 -258 -808 -
-
NP to SH 910 304 -1,350 -584 10 -254 -808 -
-
Tax Rate 26.29% 0.00% - - 96.27% - - -
Total Cost 15,149 4,725 6,010 6,477 8,846 3,916 5,781 89.73%
-
Net Worth 1,891 1,486 50,416 51,509 61,979 52,467 52,689 -89.05%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 1,891 1,486 50,416 51,509 61,979 52,467 52,689 -89.05%
NOSH 41,935 42,222 42,056 42,014 50,000 42,333 42,303 -0.57%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.79% 6.38% -29.72% -10.19% 0.07% -7.05% -16.25% -
ROE 48.12% 20.45% -2.68% -1.13% 0.02% -0.48% -1.53% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.34 11.95 11.02 13.99 17.70 8.64 11.76 119.39%
EPS 2.17 0.72 -3.21 -1.39 0.02 -0.60 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0352 1.1988 1.226 1.2396 1.2394 1.2455 -88.98%
Adjusted Per Share Value based on latest NOSH - 42,014
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.86 0.90 0.83 1.05 1.58 0.65 0.89 117.30%
EPS 0.16 0.05 -0.24 -0.10 0.00 -0.05 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0034 0.0026 0.0898 0.0918 0.1104 0.0935 0.0939 -88.98%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.23 0.27 0.30 0.23 0.28 0.35 0.38 -
P/RPS 0.60 2.26 2.72 1.64 1.58 4.05 3.23 -67.34%
P/EPS 10.60 37.50 -9.35 -16.55 1,400.00 -58.33 -19.90 -
EY 9.43 2.67 -10.70 -6.04 0.07 -1.71 -5.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 7.67 0.25 0.19 0.23 0.28 0.31 543.56%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 27/08/08 30/05/08 29/02/08 26/11/07 29/08/07 28/05/07 -
Price 0.42 0.33 0.28 0.26 0.28 0.27 0.28 -
P/RPS 1.10 2.76 2.54 1.86 1.58 3.12 2.38 -40.13%
P/EPS 19.35 45.83 -8.72 -18.71 1,400.00 -45.00 -14.66 -
EY 5.17 2.18 -11.46 -5.35 0.07 -2.22 -6.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.31 9.38 0.23 0.21 0.23 0.22 0.22 1106.11%

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