[HCK] QoQ TTM Result on 31-Mar-2001 [#1]

Announcement Date
30-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -18.05%
YoY- 291.39%
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 22,382 26,967 34,893 43,258 45,317 36,596 24,556 -5.97%
PBT 473 3,898 6,597 8,661 10,531 8,564 5,571 -80.59%
Tax -402 -338 -686 -1,342 -1,600 -1,756 -1,233 -52.53%
NP 71 3,560 5,911 7,319 8,931 6,808 4,338 -93.50%
-
NP to SH 2,803 3,560 5,911 7,319 8,931 6,808 4,338 -25.20%
-
Tax Rate 84.99% 8.67% 10.40% 15.49% 15.19% 20.50% 22.13% -
Total Cost 22,311 23,407 28,982 35,939 36,386 29,788 20,218 6.76%
-
Net Worth 68,510 79,015 69,404 68,940 67,969 68,023 32,994 62.54%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - 2,097 - - - - - -
Div Payout % - 58.93% - - - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 68,510 79,015 69,404 68,940 67,969 68,023 32,994 62.54%
NOSH 42,030 47,600 42,063 42,295 41,956 41,989 32,994 17.46%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 0.32% 13.20% 16.94% 16.92% 19.71% 18.60% 17.67% -
ROE 4.09% 4.51% 8.52% 10.62% 13.14% 10.01% 13.15% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 53.25 56.65 82.95 102.28 108.01 87.15 74.42 -19.95%
EPS 6.67 7.48 14.05 17.30 21.29 16.21 13.15 -36.31%
DPS 0.00 4.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.66 1.65 1.63 1.62 1.62 1.00 38.37%
Adjusted Per Share Value based on latest NOSH - 42,295
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 3.99 4.80 6.22 7.71 8.07 6.52 4.37 -5.86%
EPS 0.50 0.63 1.05 1.30 1.59 1.21 0.77 -24.95%
DPS 0.00 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.1407 0.1236 0.1228 0.1211 0.1212 0.0588 62.45%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 - -
Price 1.70 1.13 1.07 1.05 1.18 1.72 0.00 -
P/RPS 3.19 1.99 1.29 1.03 1.09 1.97 0.00 -
P/EPS 25.49 15.11 7.61 6.07 5.54 10.61 0.00 -
EY 3.92 6.62 13.13 16.48 18.04 9.43 0.00 -
DY 0.00 3.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.68 0.65 0.64 0.73 1.06 0.00 -
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 05/04/02 27/11/01 29/08/01 30/05/01 - - - -
Price 1.68 1.61 1.53 1.06 0.00 0.00 0.00 -
P/RPS 3.15 2.84 1.84 1.04 0.00 0.00 0.00 -
P/EPS 25.19 21.53 10.89 6.13 0.00 0.00 0.00 -
EY 3.97 4.65 9.18 16.33 0.00 0.00 0.00 -
DY 0.00 2.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.97 0.93 0.65 0.00 0.00 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