[HCK] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 38.57%
YoY- 67.86%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 19,746 18,575 16,509 16,837 15,865 16,413 19,943 -0.65%
PBT 147 678 -511 -937 -1,491 -4,317 -5,581 -
Tax 26 182 153 171 244 1,682 1,730 -93.86%
NP 173 860 -358 -766 -1,247 -2,635 -3,851 -
-
NP to SH 150 846 -367 -766 -1,247 -2,635 -3,851 -
-
Tax Rate -17.69% -26.84% - - - - - -
Total Cost 19,573 17,715 16,867 17,603 17,112 19,048 23,794 -12.17%
-
Net Worth 55,506 54,910 42,307 53,807 54,853 53,986 52,069 4.34%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 55,506 54,910 42,307 53,807 54,853 53,986 52,069 4.34%
NOSH 41,907 42,028 42,307 42,162 42,727 41,999 42,093 -0.29%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.88% 4.63% -2.17% -4.55% -7.86% -16.05% -19.31% -
ROE 0.27% 1.54% -0.87% -1.42% -2.27% -4.88% -7.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 47.12 44.20 39.02 39.93 37.13 39.08 47.38 -0.36%
EPS 0.36 2.01 -0.87 -1.82 -2.92 -6.27 -9.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3245 1.3065 1.00 1.2762 1.2838 1.2854 1.237 4.64%
Adjusted Per Share Value based on latest NOSH - 42,162
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3.58 3.36 2.99 3.05 2.87 2.97 3.61 -0.55%
EPS 0.03 0.15 -0.07 -0.14 -0.23 -0.48 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.0994 0.0766 0.0975 0.0993 0.0978 0.0943 4.32%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.50 0.49 0.58 0.82 0.94 0.99 1.05 -
P/RPS 1.06 1.11 1.49 2.05 2.53 2.53 2.22 -38.82%
P/EPS 139.69 24.34 -66.86 -45.13 -32.21 -15.78 -11.48 -
EY 0.72 4.11 -1.50 -2.22 -3.10 -6.34 -8.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.38 0.58 0.64 0.73 0.77 0.85 -41.44%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 01/03/06 30/11/05 24/08/05 25/05/05 28/02/05 29/11/04 24/08/04 -
Price 0.44 0.47 0.61 0.67 0.95 0.89 0.88 -
P/RPS 0.93 1.06 1.56 1.68 2.56 2.28 1.86 -36.92%
P/EPS 122.93 23.35 -70.32 -36.88 -32.55 -14.19 -9.62 -
EY 0.81 4.28 -1.42 -2.71 -3.07 -7.05 -10.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.61 0.52 0.74 0.69 0.71 -39.91%

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