[HCK] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 179.81%
YoY- 242.3%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 14,128 37,998 45,950 33,728 22,522 28,394 19,360 -5.11%
PBT -210 -3,732 2,796 2,360 -518 3,956 -2,022 -31.42%
Tax 3,786 -334 -1,860 -1,372 -428 0 -88 -
NP 3,576 -4,066 936 988 -946 3,956 -2,110 -
-
NP to SH 4,066 -4,112 1,490 1,164 -818 3,660 -2,092 -
-
Tax Rate - - 66.52% 58.14% - 0.00% - -
Total Cost 10,552 42,064 45,014 32,740 23,468 24,438 21,470 -11.16%
-
Net Worth 46,174 52,872 55,340 53,125 52,440 51,349 1,478 77.42%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 46,174 52,872 55,340 53,125 52,440 51,349 1,478 77.42%
NOSH 46,174 44,215 42,090 41,870 42,164 41,972 42,008 1.58%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 25.31% -10.70% 2.04% 2.93% -4.20% 13.93% -10.90% -
ROE 8.81% -7.78% 2.69% 2.19% -1.56% 7.13% -141.48% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 30.60 85.94 109.17 80.55 53.41 67.65 46.09 -6.59%
EPS 8.80 -9.30 3.54 2.78 -1.94 8.72 -4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.1958 1.3148 1.2688 1.2437 1.2234 0.0352 74.63%
Adjusted Per Share Value based on latest NOSH - 41,929
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.52 6.77 8.18 6.01 4.01 5.06 3.45 -5.09%
EPS 0.72 -0.73 0.27 0.21 -0.15 0.65 -0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0822 0.0942 0.0986 0.0946 0.0934 0.0915 0.0026 77.77%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 3.49 1.65 0.37 0.35 0.19 0.28 0.27 -
P/RPS 11.41 1.92 0.34 0.43 0.36 0.41 0.59 63.79%
P/EPS 39.63 -17.74 10.45 12.59 -9.79 3.21 -5.42 -
EY 2.52 -5.64 9.57 7.94 -10.21 31.14 -18.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.49 1.38 0.28 0.28 0.15 0.23 7.67 -12.29%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/08/14 28/08/13 30/08/12 29/08/11 27/08/10 28/08/09 27/08/08 -
Price 3.53 1.60 0.52 0.31 0.35 0.23 0.33 -
P/RPS 11.54 1.86 0.48 0.38 0.66 0.34 0.72 58.75%
P/EPS 40.09 -17.20 14.69 11.15 -18.04 2.64 -6.63 -
EY 2.49 -5.81 6.81 8.97 -5.54 37.91 -15.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.53 1.34 0.40 0.24 0.28 0.19 9.38 -15.02%

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