[HCK] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[HCK] HCK CAPITAL GROUP BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -59.0%
YoY- 109.48%
Quarter Report
Latest QR
Upcoming QR
HCK's Result
HCK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 38,094 34,682 34,354 22,877 34,329 23,021 24,578 7.56%
PBT -1,404 3,418 695 1,828 -551 -2,185 -611 14.85%
Tax -725 -1,610 -930 -622 713 -43 -249 19.47%
NP -2,129 1,808 -235 1,206 162 -2,228 -860 16.29%
-
NP to SH -1,782 2,122 -490 1,039 496 -2,178 -854 13.02%
-
Tax Rate - 47.10% 133.81% 34.03% - - - -
Total Cost 40,223 32,874 34,589 21,671 34,167 25,249 25,438 7.92%
-
Net Worth 42,079 53,673 52,361 52,735 50,176 50,416 52,689 -3.67%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 42,079 53,673 52,361 52,735 50,176 50,416 52,689 -3.67%
NOSH 42,079 41,590 41,600 42,000 41,971 42,056 42,303 -0.08%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -5.59% 5.21% -0.68% 5.27% 0.47% -9.68% -3.50% -
ROE -4.23% 3.95% -0.94% 1.97% 0.99% -4.32% -1.62% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 90.53 83.39 82.58 54.47 81.79 54.74 58.10 7.66%
EPS -4.23 5.10 -1.18 2.47 1.18 -5.18 -2.02 13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2905 1.2587 1.2556 1.1955 1.1988 1.2455 -3.58%
Adjusted Per Share Value based on latest NOSH - 42,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 6.90 6.28 6.22 4.14 6.22 4.17 4.45 7.57%
EPS -0.32 0.38 -0.09 0.19 0.09 -0.39 -0.15 13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0762 0.0972 0.0948 0.0955 0.0909 0.0913 0.0954 -3.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.27 0.44 0.45 0.30 0.19 0.30 0.38 -
P/RPS 1.40 0.53 0.54 0.55 0.23 0.55 0.65 13.62%
P/EPS -29.99 8.62 -38.20 12.13 16.08 -5.79 -18.82 8.06%
EY -3.33 11.60 -2.62 8.25 6.22 -17.26 -5.31 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.34 0.36 0.24 0.16 0.25 0.31 26.46%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 28/05/12 31/05/11 31/05/10 29/05/09 30/05/08 28/05/07 -
Price 1.47 0.59 0.32 0.26 0.38 0.28 0.28 -
P/RPS 1.62 0.71 0.39 0.48 0.46 0.51 0.48 22.45%
P/EPS -34.71 11.56 -27.17 10.51 32.16 -5.41 -13.87 16.50%
EY -2.88 8.65 -3.68 9.51 3.11 -18.50 -7.21 -14.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 0.46 0.25 0.21 0.32 0.23 0.22 37.20%

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