[HCK] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -18.84%
YoY- -292.82%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 16,368 31,965 19,302 37,170 39,729 31,237 21,844 -4.69%
PBT -5,185 7,908 2,486 -4,544 -522 3,593 -1,925 17.93%
Tax 218 508 52 -224 -1,182 -621 -384 -
NP -4,966 8,416 2,538 -4,768 -1,705 2,972 -2,309 13.60%
-
NP to SH -4,766 8,210 1,546 -4,886 -1,244 3,402 -2,393 12.15%
-
Tax Rate - -6.42% -2.09% - - 17.28% - -
Total Cost 21,334 23,549 16,764 41,938 41,434 28,265 24,153 -2.04%
-
Net Worth 98,104 53,645 46,196 51,327 52,109 54,926 51,197 11.43%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 98,104 53,645 46,196 51,327 52,109 54,926 51,197 11.43%
NOSH 55,426 53,645 46,196 44,209 42,027 41,973 42,037 4.71%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -30.34% 26.33% 13.15% -12.83% -4.29% 9.51% -10.57% -
ROE -4.86% 15.31% 3.35% -9.52% -2.39% 6.19% -4.67% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.53 59.59 41.78 84.08 94.53 74.42 51.96 -8.98%
EPS -1.72 15.29 3.35 -11.05 -2.96 8.11 5.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.00 1.00 1.161 1.2399 1.3086 1.2179 6.42%
Adjusted Per Share Value based on latest NOSH - 44,203
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.92 5.69 3.44 6.62 7.08 5.56 3.89 -4.66%
EPS -0.85 1.46 0.28 -0.87 -0.22 0.61 -0.43 12.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 0.0956 0.0823 0.0914 0.0928 0.0978 0.0912 11.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.20 3.05 3.49 1.62 0.58 0.27 0.35 -
P/RPS 10.84 5.12 8.35 1.93 0.61 0.36 0.67 58.96%
P/EPS -37.21 19.93 104.24 -14.66 -19.59 3.33 -6.15 34.95%
EY -2.69 5.02 0.96 -6.82 -5.10 30.02 -16.27 -25.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 3.05 3.49 1.40 0.47 0.21 0.29 35.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 26/11/15 20/11/14 29/11/13 29/11/12 30/11/11 24/11/10 -
Price 3.13 3.11 3.09 1.82 0.76 0.32 0.34 -
P/RPS 10.60 5.22 7.40 2.16 0.80 0.43 0.65 59.17%
P/EPS -36.40 20.32 92.29 -16.47 -25.68 3.95 -5.97 35.12%
EY -2.75 4.92 1.08 -6.07 -3.89 25.33 -16.75 -25.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 3.11 3.09 1.57 0.61 0.24 0.28 35.94%

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