[HCK] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 128.72%
YoY- 122.77%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 24,184 26,301 38,049 34,329 33,532 31,638 24,410 -0.61%
PBT 3,076 -521 352 -551 -2,637 -503 -1,605 -
Tax -512 344 713 713 669 -220 -43 419.08%
NP 2,564 -177 1,065 162 -1,968 -723 -1,648 -
-
NP to SH 2,534 121 1,149 496 -1,727 -720 -1,620 -
-
Tax Rate 16.64% - -202.56% - - - - -
Total Cost 21,620 26,478 36,984 34,167 35,500 32,361 26,058 -11.67%
-
Net Worth 52,981 51,557 51,350 50,176 49,421 1,891 1,486 976.23%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 52,981 51,557 51,350 50,176 49,421 1,891 1,486 976.23%
NOSH 41,938 42,142 41,973 41,971 41,978 41,935 42,222 -0.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.60% -0.67% 2.80% 0.47% -5.87% -2.29% -6.75% -
ROE 4.78% 0.23% 2.24% 0.99% -3.49% -38.07% -109.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 57.67 62.41 90.65 81.79 79.88 75.44 57.81 -0.16%
EPS 6.04 0.29 2.74 1.18 -4.11 -1.72 -3.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2633 1.2234 1.2234 1.1955 1.1773 0.0451 0.0352 980.96%
Adjusted Per Share Value based on latest NOSH - 41,971
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.38 4.76 6.89 6.22 6.07 5.73 4.42 -0.60%
EPS 0.46 0.02 0.21 0.09 -0.31 -0.13 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.0934 0.093 0.0909 0.0895 0.0034 0.0027 974.26%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.25 0.27 0.28 0.19 0.20 0.23 0.27 -
P/RPS 0.43 0.43 0.31 0.23 0.25 0.30 0.47 -5.74%
P/EPS 4.14 94.04 10.23 16.08 -4.86 -13.40 -7.04 -
EY 24.17 1.06 9.78 6.22 -20.57 -7.46 -14.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.23 0.16 0.17 5.10 7.67 -91.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 25/11/08 27/08/08 -
Price 0.35 0.32 0.23 0.38 0.13 0.42 0.33 -
P/RPS 0.61 0.51 0.25 0.46 0.16 0.56 0.57 4.61%
P/EPS 5.79 111.45 8.40 32.16 -3.16 -24.46 -8.60 -
EY 17.26 0.90 11.90 3.11 -31.65 -4.09 -11.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.19 0.32 0.11 9.31 9.38 -90.31%

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