[HCK] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -683.23%
YoY- -904.96%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 34,459 34,354 28,856 22,037 21,248 22,877 24,184 26.70%
PBT 1,309 695 -130 -737 839 1,828 3,076 -43.51%
Tax -1,211 -930 -739 -99 -726 -622 -512 77.80%
NP 98 -235 -869 -836 113 1,206 2,564 -88.72%
-
NP to SH -97 -490 -1,216 -974 167 1,039 2,534 -
-
Tax Rate 92.51% 133.81% - - 86.53% 34.03% 16.64% -
Total Cost 34,361 34,589 29,725 22,873 21,135 21,671 21,620 36.30%
-
Net Worth 53,200 52,361 42,015 51,111 41,627 52,735 52,981 0.27%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 53,200 52,361 42,015 51,111 41,627 52,735 52,981 0.27%
NOSH 41,929 41,600 42,015 41,966 41,627 42,000 41,938 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.28% -0.68% -3.01% -3.79% 0.53% 5.27% 10.60% -
ROE -0.18% -0.94% -2.89% -1.91% 0.40% 1.97% 4.78% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 82.18 82.58 68.68 52.51 51.04 54.47 57.67 26.71%
EPS -0.23 -1.18 -2.89 -2.32 0.40 2.47 6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2688 1.2587 1.00 1.2179 1.00 1.2556 1.2633 0.29%
Adjusted Per Share Value based on latest NOSH - 41,966
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.14 6.12 5.14 3.93 3.78 4.07 4.31 26.68%
EPS -0.02 -0.09 -0.22 -0.17 0.03 0.19 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0948 0.0933 0.0748 0.091 0.0741 0.0939 0.0944 0.28%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.35 0.45 0.26 0.35 0.19 0.30 0.25 -
P/RPS 0.43 0.54 0.38 0.67 0.37 0.55 0.43 0.00%
P/EPS -151.29 -38.20 -8.98 -15.08 47.36 12.13 4.14 -
EY -0.66 -2.62 -11.13 -6.63 2.11 8.25 24.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.26 0.29 0.19 0.24 0.20 25.22%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 31/05/11 01/03/11 24/11/10 27/08/10 31/05/10 25/02/10 -
Price 0.31 0.32 0.37 0.34 0.35 0.26 0.35 -
P/RPS 0.38 0.39 0.54 0.65 0.69 0.48 0.61 -27.12%
P/EPS -134.00 -27.17 -12.78 -14.65 87.24 10.51 5.79 -
EY -0.75 -3.68 -7.82 -6.83 1.15 9.51 17.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.37 0.28 0.35 0.21 0.28 -9.79%

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