[HCK] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 70.33%
YoY- 27.37%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 4,973 1,266 4,110 3,138 3,523 2,916 8,450 -8.45%
PBT -808 -1,301 -304 -858 -1,097 -495 467 -
Tax 0 0 -11 62 1 495 -209 -
NP -808 -1,301 -315 -796 -1,096 0 258 -
-
NP to SH -808 -1,301 -315 -796 -1,096 -509 258 -
-
Tax Rate - - - - - - 44.75% -
Total Cost 5,781 2,567 4,425 3,934 4,619 2,916 8,192 -5.64%
-
Net Worth 52,689 53,118 54,675 52,163 55,816 68,147 68,940 -4.37%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 52,689 53,118 54,675 52,163 55,816 68,147 68,940 -4.37%
NOSH 42,303 41,967 42,162 41,894 41,992 42,066 42,295 0.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -16.25% -102.76% -7.66% -25.37% -31.11% 0.00% 3.05% -
ROE -1.53% -2.45% -0.58% -1.53% -1.96% -0.75% 0.37% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.76 3.02 9.75 7.49 8.39 6.93 19.98 -8.45%
EPS -1.91 -3.10 -0.74 -1.90 -2.61 -1.21 0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2455 1.2657 1.2968 1.2451 1.3292 1.62 1.63 -4.38%
Adjusted Per Share Value based on latest NOSH - 41,894
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 0.89 0.23 0.73 0.56 0.63 0.52 1.51 -8.43%
EPS -0.14 -0.23 -0.06 -0.14 -0.20 -0.09 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0939 0.0946 0.0974 0.0929 0.0994 0.1214 0.1228 -4.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.38 0.44 0.82 1.06 0.84 1.66 1.05 -
P/RPS 3.23 14.59 8.41 14.15 10.01 23.95 5.26 -7.80%
P/EPS -19.90 -14.19 -109.76 -55.79 -32.18 -137.19 172.13 -
EY -5.03 -7.05 -0.91 -1.79 -3.11 -0.73 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.63 0.85 0.63 1.02 0.64 -11.37%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 30/05/06 25/05/05 26/05/04 30/05/03 29/05/02 30/05/01 -
Price 0.28 0.35 0.67 1.02 0.84 1.55 1.06 -
P/RPS 2.38 11.60 6.87 13.62 10.01 22.36 5.31 -12.51%
P/EPS -14.66 -11.29 -89.68 -53.68 -32.18 -128.10 173.77 -
EY -6.82 -8.86 -1.12 -1.86 -3.11 -0.78 0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.28 0.52 0.82 0.63 0.96 0.65 -16.51%

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