[HCK] YoY Quarter Result on 30-Jun-2005 [#2]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 111.75%
YoY- 110.22%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 5,047 3,658 8,000 4,323 4,651 4,106 2,920 9.53%
PBT 322 -258 -87 56 -370 1,092 -1,713 -
Tax 0 0 -75 -10 8 14 1,713 -
NP 322 -258 -162 46 -362 1,106 0 -
-
NP to SH 304 -254 -162 37 -362 1,106 -1,705 -
-
Tax Rate 0.00% - - 17.86% - -1.28% - -
Total Cost 4,725 3,916 8,162 4,277 5,013 3,000 2,920 8.34%
-
Net Worth 1,486 52,467 52,417 42,307 52,069 57,074 66,352 -46.87%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 1,486 52,467 52,417 42,307 52,069 57,074 66,352 -46.87%
NOSH 42,222 42,333 41,538 42,307 42,093 42,053 41,995 0.08%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.38% -7.05% -2.03% 1.06% -7.78% 26.94% 0.00% -
ROE 20.45% -0.48% -0.31% 0.09% -0.70% 1.94% -2.57% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 11.95 8.64 19.26 10.22 11.05 9.76 6.95 9.44%
EPS 0.72 -0.60 -0.39 0.09 -0.86 2.63 -4.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0352 1.2394 1.2619 1.00 1.237 1.3572 1.58 -46.92%
Adjusted Per Share Value based on latest NOSH - 42,307
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 0.90 0.65 1.43 0.77 0.83 0.73 0.52 9.56%
EPS 0.05 -0.05 -0.03 0.01 -0.06 0.20 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0026 0.0935 0.0934 0.0754 0.0927 0.1017 0.1182 -47.03%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.27 0.35 0.40 0.58 1.05 0.80 1.30 -
P/RPS 2.26 4.05 2.08 5.68 9.50 8.19 18.70 -29.66%
P/EPS 37.50 -58.33 -102.56 663.20 -122.09 30.42 -32.02 -
EY 2.67 -1.71 -0.97 0.15 -0.82 3.29 -3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.67 0.28 0.32 0.58 0.85 0.59 0.82 45.10%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 29/08/07 25/08/06 24/08/05 24/08/04 27/08/03 27/08/02 -
Price 0.33 0.27 0.37 0.61 0.88 1.75 1.21 -
P/RPS 2.76 3.12 1.92 5.97 7.96 17.92 17.40 -26.40%
P/EPS 45.83 -45.00 -94.87 697.51 -102.33 66.54 -29.80 -
EY 2.18 -2.22 -1.05 0.14 -0.98 1.50 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.38 0.22 0.29 0.61 0.71 1.29 0.77 51.63%

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