[HCK] QoQ TTM Result on 30-Jun-2001 [#2]

Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -19.24%
YoY- 36.26%
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 16,848 22,382 26,967 34,893 43,258 45,317 36,596 -40.40%
PBT -489 473 3,898 6,597 8,661 10,531 8,564 -
Tax 302 -402 -338 -686 -1,342 -1,600 -1,756 -
NP -187 71 3,560 5,911 7,319 8,931 6,808 -
-
NP to SH 2,036 2,803 3,560 5,911 7,319 8,931 6,808 -55.31%
-
Tax Rate - 84.99% 8.67% 10.40% 15.49% 15.19% 20.50% -
Total Cost 17,035 22,311 23,407 28,982 35,939 36,386 29,788 -31.12%
-
Net Worth 68,147 68,510 79,015 69,404 68,940 67,969 68,023 0.12%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - 2,097 - - - - -
Div Payout % - - 58.93% - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 68,147 68,510 79,015 69,404 68,940 67,969 68,023 0.12%
NOSH 42,066 42,030 47,600 42,063 42,295 41,956 41,989 0.12%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin -1.11% 0.32% 13.20% 16.94% 16.92% 19.71% 18.60% -
ROE 2.99% 4.09% 4.51% 8.52% 10.62% 13.14% 10.01% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 40.05 53.25 56.65 82.95 102.28 108.01 87.15 -40.47%
EPS 4.84 6.67 7.48 14.05 17.30 21.29 16.21 -55.36%
DPS 0.00 0.00 4.41 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.63 1.66 1.65 1.63 1.62 1.62 0.00%
Adjusted Per Share Value based on latest NOSH - 42,063
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 3.00 3.99 4.80 6.22 7.71 8.07 6.52 -40.42%
EPS 0.36 0.50 0.63 1.05 1.30 1.59 1.21 -55.46%
DPS 0.00 0.00 0.37 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.122 0.1407 0.1236 0.1228 0.1211 0.1212 0.11%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.66 1.70 1.13 1.07 1.05 1.18 1.72 -
P/RPS 4.14 3.19 1.99 1.29 1.03 1.09 1.97 64.14%
P/EPS 34.30 25.49 15.11 7.61 6.07 5.54 10.61 118.79%
EY 2.92 3.92 6.62 13.13 16.48 18.04 9.43 -54.26%
DY 0.00 0.00 3.90 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 0.68 0.65 0.64 0.73 1.06 -2.53%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/05/02 05/04/02 27/11/01 29/08/01 30/05/01 - - -
Price 1.55 1.68 1.61 1.53 1.06 0.00 0.00 -
P/RPS 3.87 3.15 2.84 1.84 1.04 0.00 0.00 -
P/EPS 32.02 25.19 21.53 10.89 6.13 0.00 0.00 -
EY 3.12 3.97 4.65 9.18 16.33 0.00 0.00 -
DY 0.00 0.00 2.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 0.97 0.93 0.65 0.00 0.00 -

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