[HCK] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -61.6%
YoY- 59.72%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 16,837 15,865 16,413 19,943 19,398 19,783 18,459 -5.94%
PBT -937 -1,491 -4,317 -5,581 -4,119 -4,358 -4,412 -64.37%
Tax 171 244 1,682 1,730 1,736 1,675 -1,742 -
NP -766 -1,247 -2,635 -3,851 -2,383 -2,683 -6,154 -75.03%
-
NP to SH -766 -1,247 -2,635 -3,851 -2,383 -2,683 -6,154 -75.03%
-
Tax Rate - - - - - - - -
Total Cost 17,603 17,112 19,048 23,794 21,781 22,466 24,613 -20.00%
-
Net Worth 53,807 54,853 53,986 52,069 52,163 52,918 55,898 -2.50%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 53,807 54,853 53,986 52,069 52,163 52,918 55,898 -2.50%
NOSH 42,162 42,727 41,999 42,093 41,894 41,978 42,073 0.14%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -4.55% -7.86% -16.05% -19.31% -12.28% -13.56% -33.34% -
ROE -1.42% -2.27% -4.88% -7.40% -4.57% -5.07% -11.01% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 39.93 37.13 39.08 47.38 46.30 47.13 43.87 -6.07%
EPS -1.82 -2.92 -6.27 -9.15 -5.69 -6.39 -14.63 -75.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2762 1.2838 1.2854 1.237 1.2451 1.2606 1.3286 -2.64%
Adjusted Per Share Value based on latest NOSH - 42,093
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 3.05 2.87 2.97 3.61 3.51 3.58 3.34 -5.87%
EPS -0.14 -0.23 -0.48 -0.70 -0.43 -0.49 -1.11 -74.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0975 0.0993 0.0978 0.0943 0.0945 0.0958 0.1012 -2.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.82 0.94 0.99 1.05 1.06 1.30 1.65 -
P/RPS 2.05 2.53 2.53 2.22 2.29 2.76 3.76 -33.23%
P/EPS -45.13 -32.21 -15.78 -11.48 -18.64 -20.34 -11.28 151.80%
EY -2.22 -3.10 -6.34 -8.71 -5.37 -4.92 -8.86 -60.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.73 0.77 0.85 0.85 1.03 1.24 -35.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 28/02/05 29/11/04 24/08/04 26/05/04 27/02/04 23/12/03 -
Price 0.67 0.95 0.89 0.88 1.02 1.26 1.32 -
P/RPS 1.68 2.56 2.28 1.86 2.20 2.67 3.01 -32.18%
P/EPS -36.88 -32.55 -14.19 -9.62 -17.93 -19.71 -9.02 155.47%
EY -2.71 -3.07 -7.05 -10.40 -5.58 -5.07 -11.08 -60.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.74 0.69 0.71 0.82 1.00 0.99 -34.87%

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