[HM] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 56.66%
YoY- -96.83%
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,144 7,883 7,956 8,928 7,268 9,898 12,206 -59.55%
PBT -6,788 -1,847 -2,448 -1,366 -3,152 -3,168 -1,050 247.42%
Tax 0 0 0 0 0 0 0 -
NP -6,788 -1,847 -2,448 -1,366 -3,152 -3,168 -1,050 247.42%
-
NP to SH -6,788 -1,847 -2,448 -1,366 -3,152 -3,168 -1,050 247.42%
-
Tax Rate - - - - - - - -
Total Cost 9,932 9,730 10,404 10,294 10,420 13,066 13,257 -17.52%
-
Net Worth 9,905 11,636 11,650 12,727 12,621 13,421 15,786 -26.72%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 9,905 11,636 11,650 12,727 12,621 13,421 15,786 -26.72%
NOSH 131,550 131,928 132,086 131,346 131,333 131,452 131,333 0.11%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -215.90% -23.43% -30.77% -15.30% -43.37% -32.01% -8.61% -
ROE -68.53% -15.87% -21.01% -10.73% -24.97% -23.60% -6.66% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.39 5.98 6.02 6.80 5.53 7.53 9.29 -59.58%
EPS -5.16 -1.40 -1.85 -1.04 -2.40 -2.41 -0.80 246.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0753 0.0882 0.0882 0.0969 0.0961 0.1021 0.1202 -26.80%
Adjusted Per Share Value based on latest NOSH - 131,250
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.26 0.64 0.65 0.73 0.59 0.80 0.99 -59.02%
EPS -0.55 -0.15 -0.20 -0.11 -0.26 -0.26 -0.09 234.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0081 0.0095 0.0095 0.0103 0.0103 0.0109 0.0128 -26.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.09 0.08 0.08 0.08 0.07 0.07 0.16 -
P/RPS 3.77 1.34 1.33 1.18 1.26 0.93 1.72 68.81%
P/EPS -1.74 -5.71 -4.32 -7.69 -2.92 -2.90 -20.00 -80.39%
EY -57.33 -17.50 -23.17 -13.00 -34.29 -34.43 -5.00 409.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.91 0.91 0.83 0.73 0.69 1.33 -6.63%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 20/11/09 19/08/09 20/05/09 25/02/09 19/11/08 -
Price 0.08 0.09 0.06 0.08 0.07 0.08 0.08 -
P/RPS 3.35 1.51 1.00 1.18 1.26 1.06 0.86 147.77%
P/EPS -1.55 -6.43 -3.24 -7.69 -2.92 -3.32 -10.00 -71.17%
EY -64.50 -15.56 -30.89 -13.00 -34.29 -30.13 -10.00 246.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.02 0.68 0.83 0.73 0.78 0.67 35.81%

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