[HCK] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -220.94%
YoY- -375.97%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 19,984 32,490 14,128 37,998 45,950 33,728 22,522 -1.97%
PBT -364 10,104 -210 -3,732 2,796 2,360 -518 -5.70%
Tax 408 -718 3,786 -334 -1,860 -1,372 -428 -
NP 44 9,386 3,576 -4,066 936 988 -946 -
-
NP to SH 288 8,752 4,066 -4,112 1,490 1,164 -818 -
-
Tax Rate - 7.11% - - 66.52% 58.14% - -
Total Cost 19,940 23,104 10,552 42,064 45,014 32,740 23,468 -2.67%
-
Net Worth 101,907 88,238 46,174 52,872 55,340 53,125 52,440 11.69%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 101,907 88,238 46,174 52,872 55,340 53,125 52,440 11.69%
NOSH 55,384 51,301 46,174 44,215 42,090 41,870 42,164 4.64%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.22% 28.89% 25.31% -10.70% 2.04% 2.93% -4.20% -
ROE 0.28% 9.92% 8.81% -7.78% 2.69% 2.19% -1.56% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 36.08 63.33 30.60 85.94 109.17 80.55 53.41 -6.32%
EPS 0.36 17.06 8.80 -9.30 3.54 2.78 -1.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.72 1.00 1.1958 1.3148 1.2688 1.2437 6.73%
Adjusted Per Share Value based on latest NOSH - 44,164
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.62 5.88 2.56 6.88 8.32 6.11 4.08 -1.97%
EPS 0.05 1.59 0.74 -0.74 0.27 0.21 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1846 0.1598 0.0836 0.0958 0.1002 0.0962 0.095 11.69%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.89 3.16 3.49 1.65 0.37 0.35 0.19 -
P/RPS 8.01 4.99 11.41 1.92 0.34 0.43 0.36 67.62%
P/EPS 555.77 18.52 39.63 -17.74 10.45 12.59 -9.79 -
EY 0.18 5.40 2.52 -5.64 9.57 7.94 -10.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.84 3.49 1.38 0.28 0.28 0.15 47.84%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 20/08/15 20/08/14 28/08/13 30/08/12 29/08/11 27/08/10 -
Price 3.10 3.00 3.53 1.60 0.52 0.31 0.35 -
P/RPS 8.59 4.74 11.54 1.86 0.48 0.38 0.66 53.31%
P/EPS 596.15 17.58 40.09 -17.20 14.69 11.15 -18.04 -
EY 0.17 5.69 2.49 -5.81 6.81 8.97 -5.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.74 3.53 1.34 0.40 0.24 0.28 34.76%

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