[HCK] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 59.7%
YoY- -147.16%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 36,553 35,902 34,459 34,354 28,856 22,037 21,248 43.43%
PBT 3,190 4,012 1,309 695 -130 -737 839 143.01%
Tax -1,560 -918 -1,211 -930 -739 -99 -726 66.28%
NP 1,630 3,094 98 -235 -869 -836 113 489.69%
-
NP to SH 2,043 3,133 -97 -490 -1,216 -974 167 428.51%
-
Tax Rate 48.90% 22.88% 92.51% 133.81% - - 86.53% -
Total Cost 34,923 32,808 34,361 34,589 29,725 22,873 21,135 39.63%
-
Net Worth 54,940 54,994 53,200 52,361 42,015 51,111 41,627 20.26%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 54,940 54,994 53,200 52,361 42,015 51,111 41,627 20.26%
NOSH 42,148 42,025 41,929 41,600 42,015 41,966 41,627 0.83%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 4.46% 8.62% 0.28% -0.68% -3.01% -3.79% 0.53% -
ROE 3.72% 5.70% -0.18% -0.94% -2.89% -1.91% 0.40% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 86.72 85.43 82.18 82.58 68.68 52.51 51.04 42.25%
EPS 4.85 7.45 -0.23 -1.18 -2.89 -2.32 0.40 425.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3035 1.3086 1.2688 1.2587 1.00 1.2179 1.00 19.26%
Adjusted Per Share Value based on latest NOSH - 41,600
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.62 6.50 6.24 6.22 5.23 3.99 3.85 43.38%
EPS 0.37 0.57 -0.02 -0.09 -0.22 -0.18 0.03 431.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0995 0.0996 0.0964 0.0948 0.0761 0.0926 0.0754 20.24%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.35 0.27 0.35 0.45 0.26 0.35 0.19 -
P/RPS 0.40 0.32 0.43 0.54 0.38 0.67 0.37 5.31%
P/EPS 7.22 3.62 -151.29 -38.20 -8.98 -15.08 47.36 -71.36%
EY 13.85 27.61 -0.66 -2.62 -11.13 -6.63 2.11 249.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.28 0.36 0.26 0.29 0.19 26.31%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 30/11/11 29/08/11 31/05/11 01/03/11 24/11/10 27/08/10 -
Price 0.42 0.32 0.31 0.32 0.37 0.34 0.35 -
P/RPS 0.48 0.37 0.38 0.39 0.54 0.65 0.69 -21.43%
P/EPS 8.66 4.29 -134.00 -27.17 -12.78 -14.65 87.24 -78.47%
EY 11.54 23.30 -0.75 -3.68 -7.82 -6.83 1.15 363.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.24 0.24 0.25 0.37 0.28 0.35 -5.78%

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