[HCK] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -109.69%
YoY- -139.72%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 8,309 2,284 5,334 4,658 9,322 7,729 8,098 1.72%
PBT 5,271 -3,707 302 -485 9,399 879 2,087 84.93%
Tax -265 -40 264 -59 -927 740 1,124 -
NP 5,006 -3,747 566 -544 8,472 1,619 3,211 34.27%
-
NP to SH 5,077 -3,719 650 -506 5,224 1,782 3,102 38.67%
-
Tax Rate 5.03% - -87.42% - 9.86% -84.19% -53.86% -
Total Cost 3,303 6,031 4,768 5,202 850 6,110 4,887 -22.89%
-
Net Worth 23,848 98,101 102,222 102,312 102,039 53,692 88,189 -58.01%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 23,848 98,101 102,222 102,312 102,039 53,692 88,189 -58.01%
NOSH 84,234 55,424 55,555 55,604 55,456 53,692 51,272 39.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 60.25% -164.05% 10.61% -11.68% 90.88% 20.95% 39.65% -
ROE 21.29% -3.79% 0.64% -0.49% 5.12% 3.32% 3.52% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 14.63 4.12 9.60 8.38 16.81 14.39 15.79 -4.93%
EPS 1.83 -1.34 1.17 -0.91 9.42 3.67 6.05 -54.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 1.77 1.84 1.84 1.84 1.00 1.72 -60.76%
Adjusted Per Share Value based on latest NOSH - 55,604
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.48 0.41 0.95 0.83 1.66 1.38 1.44 1.83%
EPS 0.90 -0.66 0.12 -0.09 0.93 0.32 0.55 38.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.1747 0.1821 0.1822 0.1818 0.0956 0.1571 -58.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.28 3.20 2.89 3.28 3.06 3.05 3.16 -
P/RPS 22.41 77.65 30.10 39.15 18.20 21.19 20.01 7.80%
P/EPS 36.68 -47.69 247.01 -360.44 32.48 91.90 52.23 -20.90%
EY 2.73 -2.10 0.40 -0.28 3.08 1.09 1.91 26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.81 1.81 1.57 1.78 1.66 3.05 1.84 161.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 29/11/16 25/08/16 26/05/16 23/02/16 26/11/15 20/08/15 -
Price 3.35 3.13 3.10 2.79 3.15 3.11 3.00 -
P/RPS 22.89 75.95 32.29 33.31 18.74 21.60 18.99 13.19%
P/EPS 37.47 -46.65 264.96 -306.59 33.44 93.71 49.59 -16.97%
EY 2.67 -2.14 0.38 -0.33 2.99 1.07 2.02 20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.98 1.77 1.68 1.52 1.71 3.11 1.74 174.76%

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