[HCK] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 4.81%
YoY- 274.95%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 45,950 33,728 22,522 28,394 19,360 17,262 18,532 16.32%
PBT 2,796 2,360 -518 3,956 -2,022 -2,132 -2,776 -
Tax -1,860 -1,372 -428 0 -88 0 -150 52.07%
NP 936 988 -946 3,956 -2,110 -2,132 -2,926 -
-
NP to SH 1,490 1,164 -818 3,660 -2,092 -2,114 -2,926 -
-
Tax Rate 66.52% 58.14% - 0.00% - - - -
Total Cost 45,014 32,740 23,468 24,438 21,470 19,394 21,458 13.12%
-
Net Worth 55,340 53,125 52,440 51,349 1,478 51,985 53,050 0.70%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 55,340 53,125 52,440 51,349 1,478 51,985 53,050 0.70%
NOSH 42,090 41,870 42,164 41,972 42,008 41,944 42,040 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.04% 2.93% -4.20% 13.93% -10.90% -12.35% -15.79% -
ROE 2.69% 2.19% -1.56% 7.13% -141.48% -4.07% -5.52% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 109.17 80.55 53.41 67.65 46.09 41.15 44.08 16.30%
EPS 3.54 2.78 -1.94 8.72 -4.98 -5.04 -6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3148 1.2688 1.2437 1.2234 0.0352 1.2394 1.2619 0.68%
Adjusted Per Share Value based on latest NOSH - 41,973
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.37 6.15 4.10 5.17 3.53 3.15 3.38 16.29%
EPS 0.27 0.21 -0.15 0.67 -0.38 -0.39 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1009 0.0968 0.0956 0.0936 0.0027 0.0947 0.0967 0.71%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.37 0.35 0.19 0.28 0.27 0.35 0.40 -
P/RPS 0.34 0.43 0.36 0.41 0.59 0.85 0.91 -15.12%
P/EPS 10.45 12.59 -9.79 3.21 -5.42 -6.94 -5.75 -
EY 9.57 7.94 -10.21 31.14 -18.44 -14.40 -17.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.15 0.23 7.67 0.28 0.32 -2.19%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 29/08/11 27/08/10 28/08/09 27/08/08 29/08/07 25/08/06 -
Price 0.52 0.31 0.35 0.23 0.33 0.27 0.37 -
P/RPS 0.48 0.38 0.66 0.34 0.72 0.66 0.84 -8.89%
P/EPS 14.69 11.15 -18.04 2.64 -6.63 -5.36 -5.32 -
EY 6.81 8.97 -5.54 37.91 -15.09 -18.67 -18.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.24 0.28 0.19 9.38 0.22 0.29 5.50%

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