[HCK] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -84.14%
YoY- 135.93%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 9,322 7,729 8,098 8,147 23,365 7,413 5,529 41.52%
PBT 9,399 879 2,087 2,965 8,955 1,970 969 352.94%
Tax -927 740 1,124 -1,483 -1,506 -1,854 258 -
NP 8,472 1,619 3,211 1,482 7,449 116 1,227 261.32%
-
NP to SH 5,224 1,782 3,102 1,274 8,035 -873 1,493 129.95%
-
Tax Rate 9.86% -84.19% -53.86% 50.02% 16.82% 94.11% -26.63% -
Total Cost 850 6,110 4,887 6,665 15,916 7,297 4,302 -65.97%
-
Net Worth 102,039 53,692 88,189 81,340 76,620 46,194 46,194 69.36%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 102,039 53,692 88,189 81,340 76,620 46,194 46,194 69.36%
NOSH 55,456 53,692 51,272 49,000 46,719 46,194 46,194 12.91%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 90.88% 20.95% 39.65% 18.19% 31.88% 1.56% 22.19% -
ROE 5.12% 3.32% 3.52% 1.57% 10.49% -1.89% 3.23% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.81 14.39 15.79 16.63 50.01 16.05 11.97 25.32%
EPS 9.42 3.67 6.05 2.60 17.18 -1.89 3.23 103.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.00 1.72 1.66 1.64 1.00 1.00 49.99%
Adjusted Per Share Value based on latest NOSH - 49,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.66 1.38 1.44 1.45 4.16 1.32 0.98 41.96%
EPS 0.93 0.32 0.55 0.23 1.43 -0.16 0.27 127.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1818 0.0956 0.1571 0.1449 0.1365 0.0823 0.0823 69.36%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 3.06 3.05 3.16 2.90 2.80 3.49 3.49 -
P/RPS 18.20 21.19 20.01 17.44 5.60 21.75 29.16 -26.90%
P/EPS 32.48 91.90 52.23 111.54 16.28 -184.67 107.98 -55.00%
EY 3.08 1.09 1.91 0.90 6.14 -0.54 0.93 121.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 3.05 1.84 1.75 1.71 3.49 3.49 -38.98%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 26/11/15 20/08/15 28/05/15 27/02/15 20/11/14 20/08/14 -
Price 3.15 3.11 3.00 3.00 2.97 3.09 3.53 -
P/RPS 18.74 21.60 18.99 18.04 5.94 19.26 29.49 -26.02%
P/EPS 33.44 93.71 49.59 115.38 17.27 -163.51 109.22 -54.47%
EY 2.99 1.07 2.02 0.87 5.79 -0.61 0.92 118.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.11 1.74 1.81 1.81 3.09 3.53 -38.23%

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