[HCK] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.95%
YoY- 17.1%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 16,383 18,529 25,760 17,483 16,416 14,577 11,867 5.51%
PBT -1,444 2,368 252 -905 -1,044 947 -1,222 2.81%
Tax -288 -701 -376 -155 -219 -40 22 -
NP -1,732 1,667 -124 -1,060 -1,263 907 -1,200 6.30%
-
NP to SH -1,795 755 -136 -1,047 -1,263 890 -1,200 6.93%
-
Tax Rate - 29.60% 149.21% - - 4.22% - -
Total Cost 18,115 16,862 25,884 18,543 17,679 13,670 13,067 5.59%
-
Net Worth 51,197 51,314 1,916 52,122 53,146 54,872 53,932 -0.86%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 51,197 51,314 1,916 52,122 53,146 54,872 53,932 -0.86%
NOSH 42,037 41,944 42,500 42,048 41,960 41,999 41,958 0.03%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -10.57% 9.00% -0.48% -6.06% -7.69% 6.22% -10.11% -
ROE -3.51% 1.47% -7.10% -2.01% -2.38% 1.62% -2.22% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 38.97 44.18 60.61 41.58 39.12 34.71 28.28 5.48%
EPS 4.27 1.80 -0.32 -2.49 -3.01 2.12 -2.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2179 1.2234 0.0451 1.2396 1.2666 1.3065 1.2854 -0.89%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.92 3.30 4.59 3.11 2.92 2.60 2.11 5.56%
EPS -0.32 0.13 -0.02 -0.19 -0.22 0.16 -0.21 7.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0912 0.0914 0.0034 0.0928 0.0947 0.0977 0.0961 -0.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.35 0.27 0.23 0.28 0.32 0.49 0.99 -
P/RPS 0.90 0.61 0.38 0.67 0.82 1.41 3.50 -20.24%
P/EPS -8.20 15.00 -71.88 -11.24 -10.63 23.12 -34.62 -21.33%
EY -12.20 6.67 -1.39 -8.89 -9.41 4.32 -2.89 27.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.22 5.10 0.23 0.25 0.38 0.77 -15.01%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 24/11/10 30/11/09 25/11/08 26/11/07 23/11/06 30/11/05 29/11/04 -
Price 0.34 0.32 0.42 0.28 0.39 0.47 0.89 -
P/RPS 0.87 0.72 0.69 0.67 1.00 1.35 3.15 -19.29%
P/EPS -7.96 17.78 -131.25 -11.24 -12.96 22.18 -31.12 -20.31%
EY -12.56 5.63 -0.76 -8.89 -7.72 4.51 -3.21 25.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 9.31 0.23 0.31 0.36 0.69 -13.95%

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