[HCK] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	22,877	34,329	23,021	24,578	16,902	16,837	19,398	2.78%
YoY %	-33.36%	49.12%	-6.33%	45.41%	0.39%	-13.20%	-	-
Horiz. %	117.93%	176.97%	118.68%	126.70%	87.13%	86.80%	100.00%	-
PBT	1,828	-551	-2,185	-611	-850	-937	-4,119	-
YoY %	431.76%	74.78%	-257.61%	28.12%	9.28%	77.25%	-	-
Horiz. %	-44.38%	13.38%	53.05%	14.83%	20.64%	22.75%	100.00%	-
Tax	-622	713	-43	-249	37	171	1,736	-
YoY %	-187.24%	1,758.14%	82.73%	-772.97%	-78.36%	-90.15%	-	-
Horiz. %	-35.83%	41.07%	-2.48%	-14.34%	2.13%	9.85%	100.00%	-
NP	1,206	162	-2,228	-860	-813	-766	-2,383	-
YoY %	644.44%	107.27%	-159.07%	-5.78%	-6.14%	67.86%	-	-
Horiz. %	-50.61%	-6.80%	93.50%	36.09%	34.12%	32.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,039	496	-2,178	-854	-836	-766	-2,383	-
YoY %	109.48%	122.77%	-155.04%	-2.15%	-9.14%	67.86%	-	-
Horiz. %	-43.60%	-20.81%	91.40%	35.84%	35.08%	32.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.03%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Total Cost	21,671	34,167	25,249	25,438	17,715	17,603	21,781	-0.08%
YoY %	-36.57%	35.32%	-0.74%	43.60%	0.64%	-19.18%	-	-
Horiz. %	99.49%	156.87%	115.92%	116.79%	81.33%	80.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	52,735	50,176	50,416	52,689	53,118	53,807	52,163	0.18%
YoY %	5.10%	-0.48%	-4.31%	-0.81%	-1.28%	3.15%	-	-
Horiz. %	101.10%	96.19%	96.65%	101.01%	101.83%	103.15%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	52,735	50,176	50,416	52,689	53,118	53,807	52,163	0.18%
YoY %	5.10%	-0.48%	-4.31%	-0.81%	-1.28%	3.15%	-	-
Horiz. %	101.10%	96.19%	96.65%	101.01%	101.83%	103.15%	100.00%	-
NOSH	42,000	41,971	42,056	42,303	41,967	42,162	41,894	0.04%
YoY %	0.07%	-0.20%	-0.58%	0.80%	-0.46%	0.64%	-	-
Horiz. %	100.25%	100.18%	100.39%	100.98%	100.17%	100.64%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	5.27%	0.47%	-9.68%	-3.50%	-4.81%	-4.55%	-12.28%	-
YoY %	1,021.28%	104.86%	-176.57%	27.23%	-5.71%	62.95%	-	-
Horiz. %	-42.92%	-3.83%	78.83%	28.50%	39.17%	37.05%	100.00%	-
ROE	1.97%	0.99%	-4.32%	-1.62%	-1.57%	-1.42%	-4.57%	-
YoY %	98.99%	122.92%	-166.67%	-3.18%	-10.56%	68.93%	-	-
Horiz. %	-43.11%	-21.66%	94.53%	35.45%	34.35%	31.07%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	54.47	81.79	54.74	58.10	40.27	39.93	46.30	2.74%
YoY %	-33.40%	49.42%	-5.78%	44.28%	0.85%	-13.76%	-	-
Horiz. %	117.65%	176.65%	118.23%	125.49%	86.98%	86.24%	100.00%	-
EPS	2.47	1.18	-5.18	-2.02	-1.99	-1.82	-5.69	-
YoY %	109.32%	122.78%	-156.44%	-1.51%	-9.34%	68.01%	-	-
Horiz. %	-43.41%	-20.74%	91.04%	35.50%	34.97%	31.99%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2556	1.1955	1.1988	1.2455	1.2657	1.2762	1.2451	0.13%
YoY %	5.03%	-0.28%	-3.75%	-1.60%	-0.82%	2.50%	-	-
Horiz. %	100.84%	96.02%	96.28%	100.03%	101.65%	102.50%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 42,303
RPS	4.16	6.24	4.18	4.47	3.07	3.06	3.53	2.77%
YoY %	-33.33%	49.28%	-6.49%	45.60%	0.33%	-13.31%	-	-
Horiz. %	117.85%	176.77%	118.41%	126.63%	86.97%	86.69%	100.00%	-
EPS	0.19	0.09	-0.40	-0.16	-0.15	-0.14	-0.43	-
YoY %	111.11%	122.50%	-150.00%	-6.67%	-7.14%	67.44%	-	-
Horiz. %	-44.19%	-20.93%	93.02%	37.21%	34.88%	32.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0958	0.0912	0.0916	0.0958	0.0965	0.0978	0.0948	0.17%
YoY %	5.04%	-0.44%	-4.38%	-0.73%	-1.33%	3.16%	-	-
Horiz. %	101.05%	96.20%	96.62%	101.05%	101.79%	103.16%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.30	0.19	0.30	0.38	0.44	0.82	1.06	-
P/RPS	0.55	0.23	0.55	0.65	1.09	2.05	2.29	-21.15%
YoY %	139.13%	-58.18%	-15.38%	-40.37%	-46.83%	-10.48%	-	-
Horiz. %	24.02%	10.04%	24.02%	28.38%	47.60%	89.52%	100.00%	-
P/EPS	12.13	16.08	-5.79	-18.82	-22.09	-45.13	-18.64	-
YoY %	-24.56%	377.72%	69.23%	14.80%	51.05%	-142.11%	-	-
Horiz. %	-65.08%	-86.27%	31.06%	100.97%	118.51%	242.11%	100.00%	-
EY	8.25	6.22	-17.26	-5.31	-4.53	-2.22	-5.37	-
YoY %	32.64%	136.04%	-225.05%	-17.22%	-104.05%	58.66%	-	-
Horiz. %	-153.63%	-115.83%	321.42%	98.88%	84.36%	41.34%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.24	0.16	0.25	0.31	0.35	0.64	0.85	-18.99%
YoY %	50.00%	-36.00%	-19.35%	-11.43%	-45.31%	-24.71%	-	-
Horiz. %	28.24%	18.82%	29.41%	36.47%	41.18%	75.29%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	29/05/09	30/05/08	28/05/07	30/05/06	25/05/05	26/05/04	-
Price	0.26	0.38	0.28	0.28	0.35	0.67	1.02	-
P/RPS	0.48	0.46	0.51	0.48	0.87	1.68	2.20	-22.40%
YoY %	4.35%	-9.80%	6.25%	-44.83%	-48.21%	-23.64%	-	-
Horiz. %	21.82%	20.91%	23.18%	21.82%	39.55%	76.36%	100.00%	-
P/EPS	10.51	32.16	-5.41	-13.87	-17.57	-36.88	-17.93	-
YoY %	-67.32%	694.45%	60.99%	21.06%	52.36%	-105.69%	-	-
Horiz. %	-58.62%	-179.36%	30.17%	77.36%	97.99%	205.69%	100.00%	-
EY	9.51	3.11	-18.50	-7.21	-5.69	-2.71	-5.58	-
YoY %	205.79%	116.81%	-156.59%	-26.71%	-109.96%	51.43%	-	-
Horiz. %	-170.43%	-55.73%	331.54%	129.21%	101.97%	48.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.21	0.32	0.23	0.22	0.28	0.52	0.82	-20.30%
YoY %	-34.38%	39.13%	4.55%	-21.43%	-46.15%	-36.59%	-	-
Horiz. %	25.61%	39.02%	28.05%	26.83%	34.15%	63.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos