[HCK] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 43.77%
YoY- -941.28%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 28,394 19,360 17,262 18,532 8,433 15,578 15,258 10.89%
PBT 3,956 -2,022 -2,132 -2,776 -248 -2,456 -10 -
Tax 0 -88 0 -150 -21 140 30 -
NP 3,956 -2,110 -2,132 -2,926 -269 -2,316 20 141.18%
-
NP to SH 3,660 -2,092 -2,114 -2,926 -281 -2,316 20 138.08%
-
Tax Rate 0.00% - - - - - - -
Total Cost 24,438 21,470 19,394 21,458 8,702 17,894 15,238 8.18%
-
Net Worth 51,349 1,478 51,985 53,050 54,635 51,900 67,860 -4.53%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 51,349 1,478 51,985 53,050 54,635 51,900 67,860 -4.53%
NOSH 41,972 42,008 41,944 42,040 42,131 41,956 50,000 -2.87%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.93% -10.90% -12.35% -15.79% -3.19% -14.87% 0.13% -
ROE 7.13% -141.48% -4.07% -5.52% -0.51% -4.46% 0.03% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 67.65 46.09 41.15 44.08 20.02 37.13 30.52 14.17%
EPS 8.72 -4.98 -5.04 -6.96 -0.67 -5.52 0.04 145.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2234 0.0352 1.2394 1.2619 1.2968 1.237 1.3572 -1.71%
Adjusted Per Share Value based on latest NOSH - 41,538
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 5.14 3.51 3.13 3.36 1.53 2.82 2.76 10.90%
EPS 0.66 -0.38 -0.38 -0.53 -0.05 -0.42 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.0027 0.0942 0.0961 0.099 0.094 0.1229 -4.53%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.28 0.27 0.35 0.40 0.58 1.05 0.80 -
P/RPS 0.41 0.59 0.85 0.91 2.90 2.83 2.62 -26.57%
P/EPS 3.21 -5.42 -6.94 -5.75 -86.96 -19.02 2,000.00 -65.74%
EY 31.14 -18.44 -14.40 -17.40 -1.15 -5.26 0.05 191.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 7.67 0.28 0.32 0.45 0.85 0.59 -14.51%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 27/08/08 29/08/07 25/08/06 24/08/05 24/08/04 27/08/03 -
Price 0.23 0.33 0.27 0.37 0.61 0.88 1.75 -
P/RPS 0.34 0.72 0.66 0.84 3.05 2.37 5.73 -37.52%
P/EPS 2.64 -6.63 -5.36 -5.32 -91.46 -15.94 4,375.00 -70.89%
EY 37.91 -15.09 -18.67 -18.81 -1.09 -6.27 0.02 251.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 9.38 0.22 0.29 0.47 0.71 1.29 -27.30%

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