[HCK] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 590.43%
YoY- 644.21%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 7,413 5,529 1,535 24,567 8,879 6,138 12,861 -30.71%
PBT 1,970 969 -1,074 7,075 -1,542 -3,186 1,320 30.56%
Tax -1,854 258 1,635 477 -1 346 -513 135.31%
NP 116 1,227 561 7,552 -1,543 -2,840 807 -72.52%
-
NP to SH -873 1,493 540 7,891 -1,609 -2,906 850 -
-
Tax Rate 94.11% -26.63% - -6.74% - - 38.86% -
Total Cost 7,297 4,302 974 17,015 10,422 8,978 12,054 -28.41%
-
Net Worth 46,194 46,194 46,122 44,190 51,320 52,811 52,325 -7.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 46,194 46,194 46,122 44,190 51,320 52,811 52,325 -7.96%
NOSH 46,194 46,194 46,122 44,190 44,203 44,164 42,079 6.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.56% 22.19% 36.55% 30.74% -17.38% -46.27% 6.27% -
ROE -1.89% 3.23% 1.17% 17.86% -3.14% -5.50% 1.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 16.05 11.97 3.33 55.59 20.09 13.90 30.56 -34.87%
EPS -1.89 3.23 1.17 17.81 -3.64 -6.58 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.161 1.1958 1.2435 -13.51%
Adjusted Per Share Value based on latest NOSH - 44,190
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.32 0.98 0.27 4.38 1.58 1.09 2.29 -30.71%
EPS -0.16 0.27 0.10 1.41 -0.29 -0.52 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0823 0.0823 0.0822 0.0787 0.0914 0.0941 0.0932 -7.95%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.49 3.49 2.68 1.87 1.62 1.65 1.27 -
P/RPS 21.75 29.16 80.53 3.36 8.07 11.87 4.16 200.93%
P/EPS -184.67 107.98 228.90 10.47 -44.51 -25.08 62.87 -
EY -0.54 0.93 0.44 9.55 -2.25 -3.99 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 3.49 2.68 1.87 1.40 1.38 1.02 126.89%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 20/08/14 28/05/14 28/02/14 29/11/13 28/08/13 31/05/13 -
Price 3.09 3.53 3.66 2.36 1.82 1.60 1.47 -
P/RPS 19.26 29.49 109.97 4.25 9.06 11.51 4.81 151.94%
P/EPS -163.51 109.22 312.61 13.22 -50.00 -24.32 72.77 -
EY -0.61 0.92 0.32 7.57 -2.00 -4.11 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.09 3.53 3.66 2.36 1.57 1.34 1.18 89.87%

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