[HCK] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -82.07%
YoY- 117.69%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 13,125 6,564 7,243 9,621 12,474 5,121 7,138 49.92%
PBT 493 1,517 850 330 1,315 -1,186 236 63.19%
Tax -1,093 219 -385 -301 -451 -74 -104 377.74%
NP -600 1,736 465 29 864 -1,260 132 -
-
NP to SH -510 1,971 478 104 580 -1,259 179 -
-
Tax Rate 221.70% -14.44% 45.29% 91.21% 34.30% - 44.07% -
Total Cost 13,725 4,828 6,778 9,592 11,610 6,381 7,006 56.37%
-
Net Worth 54,940 54,994 53,200 52,361 42,015 51,111 51,772 4.02%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 54,940 54,994 53,200 52,361 42,015 51,111 51,772 4.02%
NOSH 42,148 42,025 41,929 41,600 42,015 41,966 41,627 0.83%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -4.57% 26.45% 6.42% 0.30% 6.93% -24.60% 1.85% -
ROE -0.93% 3.58% 0.90% 0.20% 1.38% -2.46% 0.35% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 31.14 15.62 17.27 23.13 29.69 12.20 17.15 48.67%
EPS -1.21 4.69 1.14 0.25 1.38 -3.00 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3035 1.3086 1.2688 1.2587 1.00 1.2179 1.2437 3.17%
Adjusted Per Share Value based on latest NOSH - 41,600
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.38 1.19 1.31 1.74 2.26 0.93 1.29 50.25%
EPS -0.09 0.36 0.09 0.02 0.11 -0.23 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0996 0.0964 0.0948 0.0761 0.0926 0.0938 4.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.35 0.27 0.35 0.45 0.26 0.35 0.19 -
P/RPS 1.12 1.73 2.03 1.95 0.88 2.87 1.11 0.59%
P/EPS -28.93 5.76 30.70 180.00 18.83 -11.67 44.19 -
EY -3.46 17.37 3.26 0.56 5.31 -8.57 2.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.28 0.36 0.26 0.29 0.15 47.81%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 29/08/11 31/05/11 01/03/11 24/11/10 27/08/10 -
Price 0.42 0.32 0.31 0.32 0.37 0.34 0.35 -
P/RPS 1.35 2.05 1.79 1.38 1.25 2.79 2.04 -24.00%
P/EPS -34.71 6.82 27.19 128.00 26.80 -11.33 81.40 -
EY -2.88 14.66 3.68 0.78 3.73 -8.82 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.24 0.25 0.37 0.28 0.28 9.28%

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