[HCK] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -683.23%
YoY- -904.96%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 31,064 42,922 35,902 22,037 26,301 31,638 21,938 5.96%
PBT -5,182 101 4,012 -737 -521 -503 -965 32.29%
Tax 156 -1,980 -918 -99 344 -220 -185 -
NP -5,026 -1,879 3,094 -836 -177 -723 -1,150 27.83%
-
NP to SH -5,182 -1,442 3,133 -974 121 -720 -1,136 28.75%
-
Tax Rate - 1,960.40% 22.88% - - - - -
Total Cost 36,090 44,801 32,808 22,873 26,478 32,361 23,088 7.72%
-
Net Worth 51,320 52,113 54,994 51,111 51,557 1,891 61,979 -3.09%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 51,320 52,113 54,994 51,111 51,557 1,891 61,979 -3.09%
NOSH 44,203 42,030 42,025 41,966 42,142 41,935 50,000 -2.03%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -16.18% -4.38% 8.62% -3.79% -0.67% -2.29% -5.24% -
ROE -10.10% -2.77% 5.70% -1.91% 0.23% -38.07% -1.83% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 70.28 102.12 85.43 52.51 62.41 75.44 43.88 8.15%
EPS -11.72 -3.43 7.45 -2.32 0.29 -1.72 -2.27 31.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.161 1.2399 1.3086 1.2179 1.2234 0.0451 1.2396 -1.08%
Adjusted Per Share Value based on latest NOSH - 41,966
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 5.53 7.65 6.40 3.93 4.68 5.64 3.91 5.94%
EPS -0.92 -0.26 0.56 -0.17 0.02 -0.13 -0.20 28.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0914 0.0928 0.098 0.091 0.0918 0.0034 0.1104 -3.09%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.62 0.58 0.27 0.35 0.27 0.23 0.28 -
P/RPS 2.31 0.57 0.32 0.67 0.43 0.30 0.64 23.82%
P/EPS -13.82 -16.91 3.62 -15.08 94.04 -13.40 -12.32 1.93%
EY -7.24 -5.92 27.61 -6.63 1.06 -7.46 -8.11 -1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.47 0.21 0.29 0.22 5.10 0.23 35.08%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 29/11/12 30/11/11 24/11/10 30/11/09 25/11/08 26/11/07 -
Price 1.82 0.76 0.32 0.34 0.32 0.42 0.28 -
P/RPS 2.59 0.74 0.37 0.65 0.51 0.56 0.64 26.21%
P/EPS -15.52 -22.15 4.29 -14.65 111.45 -24.46 -12.32 3.91%
EY -6.44 -4.51 23.30 -6.83 0.90 -4.09 -8.11 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 0.61 0.24 0.28 0.26 9.31 0.23 37.68%

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