[HCK] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -39.77%
YoY- -47.71%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 14,086 16,848 22,382 26,967 34,893 43,258 45,317 -54.21%
PBT -3,364 -489 473 3,898 6,597 8,661 10,531 -
Tax 412 302 -402 -338 -686 -1,342 -1,600 -
NP -2,952 -187 71 3,560 5,911 7,319 8,931 -
-
NP to SH -729 2,036 2,803 3,560 5,911 7,319 8,931 -
-
Tax Rate - - 84.99% 8.67% 10.40% 15.49% 15.19% -
Total Cost 17,038 17,035 22,311 23,407 28,982 35,939 36,386 -39.78%
-
Net Worth 66,352 68,147 68,510 79,015 69,404 68,940 67,969 -1.59%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - 2,097 - - - -
Div Payout % - - - 58.93% - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 66,352 68,147 68,510 79,015 69,404 68,940 67,969 -1.59%
NOSH 41,995 42,066 42,030 47,600 42,063 42,295 41,956 0.06%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -20.96% -1.11% 0.32% 13.20% 16.94% 16.92% 19.71% -
ROE -1.10% 2.99% 4.09% 4.51% 8.52% 10.62% 13.14% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 33.54 40.05 53.25 56.65 82.95 102.28 108.01 -54.24%
EPS -1.74 4.84 6.67 7.48 14.05 17.30 21.29 -
DPS 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
NAPS 1.58 1.62 1.63 1.66 1.65 1.63 1.62 -1.65%
Adjusted Per Share Value based on latest NOSH - 47,600
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 2.55 3.05 4.05 4.88 6.32 7.83 8.21 -54.23%
EPS -0.13 0.37 0.51 0.64 1.07 1.33 1.62 -
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.1202 0.1234 0.1241 0.1431 0.1257 0.1249 0.1231 -1.58%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.30 1.66 1.70 1.13 1.07 1.05 1.18 -
P/RPS 3.88 4.14 3.19 1.99 1.29 1.03 1.09 133.67%
P/EPS -74.89 34.30 25.49 15.11 7.61 6.07 5.54 -
EY -1.34 2.92 3.92 6.62 13.13 16.48 18.04 -
DY 0.00 0.00 0.00 3.90 0.00 0.00 0.00 -
P/NAPS 0.82 1.02 1.04 0.68 0.65 0.64 0.73 8.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 27/08/02 29/05/02 05/04/02 27/11/01 29/08/01 30/05/01 - -
Price 1.21 1.55 1.68 1.61 1.53 1.06 0.00 -
P/RPS 3.61 3.87 3.15 2.84 1.84 1.04 0.00 -
P/EPS -69.70 32.02 25.19 21.53 10.89 6.13 0.00 -
EY -1.43 3.12 3.97 4.65 9.18 16.33 0.00 -
DY 0.00 0.00 0.00 2.74 0.00 0.00 0.00 -
P/NAPS 0.77 0.96 1.03 0.97 0.93 0.65 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