[HCK] YoY TTM 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- 52.09%
YoY- 90.47%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 24,410 20,236 20,579 16,509 19,943 15,245 14,086 9.58%
PBT -1,605 -782 -993 -511 -5,581 -7,826 -3,364 -11.59%
Tax -43 -174 -28 153 1,730 -1,734 412 -
NP -1,648 -956 -1,021 -358 -3,851 -9,560 -2,952 -9.25%
-
NP to SH -1,620 -946 -1,035 -367 -3,851 -9,560 -729 14.22%
-
Tax Rate - - - - - - - -
Total Cost 26,058 21,192 21,600 16,867 23,794 24,805 17,038 7.33%
-
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 -6.75% -4.72% -4.96% -2.17% -19.31% -62.71% -20.96% -
ROE -109.00% -1.80% -1.97% -0.87% -7.40% -16.75% -1.10% -
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 57.81 47.80 49.54 39.02 47.38 36.25 33.54 9.48%
EPS -3.84 -2.23 -2.49 -0.87 -9.15 -22.73 -1.74 14.08%
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 4.35 3.60 3.67 2.94 3.55 2.72 2.51 9.58%
EPS -0.29 -0.17 -0.18 -0.07 -0.69 -1.70 -0.13 14.29%
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 0.47 0.73 0.81 1.49 2.22 2.21 3.88 -29.63%
P/EPS -7.04 -15.66 -16.05 -66.86 -11.48 -3.52 -74.89 -32.54%
EY -14.21 -6.38 -6.23 -1.50 -8.71 -28.42 -1.34 48.16%
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 0.57 0.56 0.75 1.56 1.86 4.83 3.61 -26.46%
P/EPS -8.60 -12.08 -14.85 -70.32 -9.62 -7.70 -69.70 -29.41%
EY -11.63 -8.28 -6.73 -1.42 -10.40 -12.99 -1.43 41.76%
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