[HCK] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -192.58%
YoY- -337.75%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 37,170 39,729 31,237 21,844 24,705 34,346 23,310 8.07%
PBT -4,544 -522 3,593 -1,925 3,157 336 -1,206 24.71%
Tax -224 -1,182 -621 -384 -934 -501 -206 1.40%
NP -4,768 -1,705 2,972 -2,309 2,222 -165 -1,413 22.44%
-
NP to SH -4,886 -1,244 3,402 -2,393 1,006 -181 -1,396 23.19%
-
Tax Rate - - 17.28% - 29.59% 149.11% - -
Total Cost 41,938 41,434 28,265 24,153 22,482 34,511 24,723 9.19%
-
Net Worth 51,327 52,109 54,926 51,197 51,314 1,916 52,122 -0.25%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 51,327 52,109 54,926 51,197 51,314 1,916 52,122 -0.25%
NOSH 44,209 42,027 41,973 42,037 41,944 42,499 42,048 0.83%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -12.83% -4.29% 9.51% -10.57% 9.00% -0.48% -6.06% -
ROE -9.52% -2.39% 6.19% -4.67% 1.96% -9.46% -2.68% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 84.08 94.53 74.42 51.96 58.90 80.82 55.44 7.18%
EPS -11.05 -2.96 8.11 5.69 2.40 -0.43 -3.32 22.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.161 1.2399 1.3086 1.2179 1.2234 0.0451 1.2396 -1.08%
Adjusted Per Share Value based on latest NOSH - 41,966
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 6.62 7.08 5.56 3.89 4.40 6.12 4.15 8.08%
EPS -0.87 -0.22 0.61 -0.43 0.18 -0.03 -0.25 23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0914 0.0928 0.0978 0.0912 0.0914 0.0034 0.0928 -0.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.62 0.58 0.27 0.35 0.27 0.23 0.28 -
P/RPS 1.93 0.61 0.36 0.67 0.46 0.28 0.51 24.80%
P/EPS -14.66 -19.59 3.33 -6.15 11.25 -53.91 -8.43 9.65%
EY -6.82 -5.10 30.02 -16.27 8.89 -1.86 -11.86 -8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.47 0.21 0.29 0.22 5.10 0.23 35.08%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 29/11/12 30/11/11 24/11/10 30/11/09 25/11/08 26/11/07 -
Price 1.82 0.76 0.32 0.34 0.32 0.42 0.28 -
P/RPS 2.16 0.80 0.43 0.65 0.54 0.52 0.51 27.17%
P/EPS -16.47 -25.68 3.95 -5.97 13.33 -98.44 -8.43 11.79%
EY -6.07 -3.89 25.33 -16.75 7.50 -1.02 -11.86 -10.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.61 0.24 0.28 0.26 9.31 0.23 37.68%

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