[HCK] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
30-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 302.2%
YoY- 164.67%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 31,000 38,484 16,492 21,720 18,532 19,892 5,064 35.21%
PBT 2,232 1,320 -1,980 3,012 -5,332 -3,232 -5,204 -
Tax -1,404 -1,204 -440 0 -176 0 0 -
NP 828 116 -2,420 3,012 -5,508 -3,232 -5,204 -
-
NP to SH 732 416 -2,352 3,492 -5,400 -3,232 -5,204 -
-
Tax Rate 62.90% 91.21% - 0.00% - - - -
Total Cost 30,172 38,368 18,912 18,708 24,040 23,124 10,268 19.65%
-
Net Worth 53,673 52,361 52,735 50,176 50,416 52,689 53,118 0.17%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 53,673 52,361 52,735 50,176 50,416 52,689 53,118 0.17%
NOSH 41,590 41,600 42,000 41,971 42,056 42,303 41,967 -0.15%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.67% 0.30% -14.67% 13.87% -29.72% -16.25% -102.76% -
ROE 1.36% 0.79% -4.46% 6.96% -10.71% -6.13% -9.80% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 74.54 92.51 39.27 51.75 44.06 47.02 12.07 35.41%
EPS 1.76 1.00 -5.60 8.32 -12.84 -7.64 -12.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2905 1.2587 1.2556 1.1955 1.1988 1.2455 1.2657 0.32%
Adjusted Per Share Value based on latest NOSH - 41,971
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.61 6.97 2.99 3.93 3.36 3.60 0.92 35.12%
EPS 0.13 0.08 -0.43 0.63 -0.98 -0.59 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0972 0.0948 0.0955 0.0909 0.0913 0.0954 0.0962 0.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.44 0.45 0.30 0.19 0.30 0.38 0.44 -
P/RPS 0.59 0.49 0.76 0.37 0.68 0.81 3.65 -26.17%
P/EPS 25.00 45.00 -5.36 2.28 -2.34 -4.97 -3.55 -
EY 4.00 2.22 -18.67 43.79 -42.80 -20.11 -28.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.24 0.16 0.25 0.31 0.35 -0.48%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 31/05/11 31/05/10 29/05/09 30/05/08 28/05/07 30/05/06 -
Price 0.59 0.32 0.26 0.38 0.28 0.28 0.35 -
P/RPS 0.79 0.35 0.66 0.73 0.64 0.60 2.90 -19.47%
P/EPS 33.52 32.00 -4.64 4.57 -2.18 -3.66 -2.82 -
EY 2.98 3.13 -21.54 21.89 -45.86 -27.29 -35.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.25 0.21 0.32 0.23 0.22 0.28 8.61%

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