[HCK] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 55.56%
YoY- 36.62%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 38,049 34,329 33,532 31,638 24,410 23,021 23,361 38.47%
PBT 352 -551 -2,637 -503 -1,605 -2,185 -1,660 -
Tax 713 713 669 -220 -43 -43 1 7913.05%
NP 1,065 162 -1,968 -723 -1,648 -2,228 -1,659 -
-
NP to SH 1,149 496 -1,727 -720 -1,620 -2,178 -1,631 -
-
Tax Rate -202.56% - - - - - - -
Total Cost 36,984 34,167 35,500 32,361 26,058 25,249 25,020 29.79%
-
Net Worth 51,350 50,176 49,421 1,891 1,486 50,416 51,509 -0.20%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 51,350 50,176 49,421 1,891 1,486 50,416 51,509 -0.20%
NOSH 41,973 41,971 41,978 41,935 42,222 42,056 42,014 -0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.80% 0.47% -5.87% -2.29% -6.75% -9.68% -7.10% -
ROE 2.24% 0.99% -3.49% -38.07% -109.00% -4.32% -3.17% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 90.65 81.79 79.88 75.44 57.81 54.74 55.60 38.56%
EPS 2.74 1.18 -4.11 -1.72 -3.84 -5.18 -3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2234 1.1955 1.1773 0.0451 0.0352 1.1988 1.226 -0.14%
Adjusted Per Share Value based on latest NOSH - 41,935
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.89 6.22 6.07 5.73 4.42 4.17 4.23 38.47%
EPS 0.21 0.09 -0.31 -0.13 -0.29 -0.39 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.0909 0.0895 0.0034 0.0027 0.0913 0.0933 -0.21%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.28 0.19 0.20 0.23 0.27 0.30 0.23 -
P/RPS 0.31 0.23 0.25 0.30 0.47 0.55 0.41 -17.01%
P/EPS 10.23 16.08 -4.86 -13.40 -7.04 -5.79 -5.92 -
EY 9.78 6.22 -20.57 -7.46 -14.21 -17.26 -16.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.16 0.17 5.10 7.67 0.25 0.19 13.59%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 25/11/08 27/08/08 30/05/08 29/02/08 -
Price 0.23 0.38 0.13 0.42 0.33 0.28 0.26 -
P/RPS 0.25 0.46 0.16 0.56 0.57 0.51 0.47 -34.37%
P/EPS 8.40 32.16 -3.16 -24.46 -8.60 -5.41 -6.70 -
EY 11.90 3.11 -31.65 -4.09 -11.63 -18.50 -14.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.32 0.11 9.31 9.38 0.23 0.21 -6.46%

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