[HCK] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 330.52%
YoY- 132.11%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 20,579 16,902 19,746 18,575 16,509 16,837 15,865 18.99%
PBT -993 -850 147 678 -511 -937 -1,491 -23.79%
Tax -28 37 26 182 153 171 244 -
NP -1,021 -813 173 860 -358 -766 -1,247 -12.51%
-
NP to SH -1,035 -836 150 846 -367 -766 -1,247 -11.71%
-
Tax Rate - - -17.69% -26.84% - - - -
Total Cost 21,600 17,715 19,573 17,715 16,867 17,603 17,112 16.84%
-
Net Worth 52,417 53,118 55,506 54,910 42,307 53,807 54,853 -2.99%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 52,417 53,118 55,506 54,910 42,307 53,807 54,853 -2.99%
NOSH 41,538 41,967 41,907 42,028 42,307 42,162 42,727 -1.86%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -4.96% -4.81% 0.88% 4.63% -2.17% -4.55% -7.86% -
ROE -1.97% -1.57% 0.27% 1.54% -0.87% -1.42% -2.27% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 49.54 40.27 47.12 44.20 39.02 39.93 37.13 21.25%
EPS -2.49 -1.99 0.36 2.01 -0.87 -1.82 -2.92 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2619 1.2657 1.3245 1.3065 1.00 1.2762 1.2838 -1.14%
Adjusted Per Share Value based on latest NOSH - 42,028
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.67 3.01 3.52 3.31 2.94 3.00 2.83 18.97%
EPS -0.18 -0.15 0.03 0.15 -0.07 -0.14 -0.22 -12.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0934 0.0946 0.0989 0.0978 0.0754 0.0958 0.0977 -2.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.40 0.44 0.50 0.49 0.58 0.82 0.94 -
P/RPS 0.81 1.09 1.06 1.11 1.49 2.05 2.53 -53.29%
P/EPS -16.05 -22.09 139.69 24.34 -66.86 -45.13 -32.21 -37.22%
EY -6.23 -4.53 0.72 4.11 -1.50 -2.22 -3.10 59.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.38 0.38 0.58 0.64 0.73 -42.38%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 30/05/06 01/03/06 30/11/05 24/08/05 25/05/05 28/02/05 -
Price 0.37 0.35 0.44 0.47 0.61 0.67 0.95 -
P/RPS 0.75 0.87 0.93 1.06 1.56 1.68 2.56 -55.98%
P/EPS -14.85 -17.57 122.93 23.35 -70.32 -36.88 -32.55 -40.82%
EY -6.73 -5.69 0.81 4.28 -1.42 -2.71 -3.07 68.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.33 0.36 0.61 0.52 0.74 -46.53%

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