[HCK] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -42.94%
YoY- 131.65%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 19,774 12,276 23,974 14,477 27,878 29,797 23,428 -2.78%
PBT -1,380 -3,889 5,931 1,865 -3,408 -392 2,695 -
Tax -142 164 381 39 -168 -887 -466 -17.95%
NP -1,522 -3,725 6,312 1,904 -3,576 -1,279 2,229 -
-
NP to SH -1,205 -3,575 6,158 1,160 -3,665 -933 2,552 -
-
Tax Rate - - -6.42% -2.09% - - 17.29% -
Total Cost 21,296 16,001 17,662 12,573 31,454 31,076 21,199 0.07%
-
Net Worth 131,663 98,104 53,645 46,196 51,327 52,109 54,926 15.67%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 131,663 98,104 53,645 46,196 51,327 52,109 54,926 15.67%
NOSH 421,171 55,426 53,645 46,196 44,209 42,027 41,973 46.81%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -7.70% -30.34% 26.33% 13.15% -12.83% -4.29% 9.51% -
ROE -0.92% -3.64% 11.48% 2.51% -7.14% -1.79% 4.65% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.31 22.15 44.69 31.34 63.06 70.90 55.82 -30.44%
EPS -0.31 -1.29 11.47 2.51 -8.29 -2.22 6.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 1.77 1.00 1.00 1.161 1.2399 1.3086 -17.24%
Adjusted Per Share Value based on latest NOSH - 46,194
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 3.59 2.23 4.36 2.63 5.07 5.42 4.26 -2.80%
EPS -0.22 -0.65 1.12 0.21 -0.67 -0.17 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2393 0.1783 0.0975 0.084 0.0933 0.0947 0.0998 15.67%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.37 3.20 3.05 3.49 1.62 0.58 0.27 -
P/RPS 21.72 14.45 6.82 11.14 2.57 0.82 0.48 88.66%
P/EPS -356.41 -49.61 26.57 138.99 -19.54 -26.13 4.44 -
EY -0.28 -2.02 3.76 0.72 -5.12 -3.83 22.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 1.81 3.05 3.49 1.40 0.47 0.21 57.87%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 29/11/16 26/11/15 20/11/14 29/11/13 29/11/12 30/11/11 -
Price 1.32 3.13 3.11 3.09 1.82 0.76 0.32 -
P/RPS 20.93 14.13 6.96 9.86 2.89 1.07 0.57 82.21%
P/EPS -343.40 -48.53 27.09 123.06 -21.95 -34.23 5.26 -
EY -0.29 -2.06 3.69 0.81 -4.55 -2.92 19.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.14 1.77 3.11 3.09 1.57 0.61 0.24 53.44%

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