[HM] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -143.75%
YoY- -140.29%
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 7,330 7,460 6,480 6,024 6,258 5,784 4,724 33.99%
PBT -312 -20 -536 -1,276 -500 -840 -1,808 -68.97%
Tax -13 -18 -20 -50 -44 -52 -68 -66.78%
NP -325 -38 -556 -1,326 -544 -892 -1,876 -68.89%
-
NP to SH -325 -38 -556 -1,326 -544 -892 -1,876 -68.89%
-
Tax Rate - - - - - - - -
Total Cost 7,655 7,498 7,036 7,350 6,802 6,676 6,600 10.38%
-
Net Worth 19,776 29,583 19,561 20,454 15,214 15,203 15,242 18.94%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 19,776 29,583 19,561 20,454 15,214 15,203 15,242 18.94%
NOSH 128,420 190,000 126,363 131,287 131,612 131,176 130,277 -0.95%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -4.44% -0.51% -8.58% -22.01% -8.69% -15.42% -39.71% -
ROE -1.65% -0.13% -2.84% -6.48% -3.58% -5.87% -12.31% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.71 3.93 5.13 4.59 4.76 4.41 3.63 35.21%
EPS -0.25 -0.02 -0.44 -1.01 -0.41 -0.68 -1.44 -68.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.154 0.1557 0.1548 0.1558 0.1156 0.1159 0.117 20.08%
Adjusted Per Share Value based on latest NOSH - 131,142
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 0.60 0.61 0.53 0.49 0.51 0.47 0.38 35.55%
EPS -0.03 0.00 -0.05 -0.11 -0.04 -0.07 -0.15 -65.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.024 0.0159 0.0166 0.0124 0.0124 0.0124 18.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.17 0.17 0.12 0.24 0.23 0.25 -
P/RPS 2.45 4.33 3.32 2.62 5.05 5.22 6.89 -49.77%
P/EPS -55.26 -850.00 -38.64 -11.88 -58.06 -33.82 -17.36 116.23%
EY -1.81 -0.12 -2.59 -8.42 -1.72 -2.96 -5.76 -53.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.09 1.10 0.77 2.08 1.98 2.14 -43.42%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 23/08/06 25/05/06 23/02/06 24/11/05 23/08/05 26/05/05 -
Price 0.14 0.14 0.17 0.16 0.14 0.20 0.21 -
P/RPS 2.45 3.57 3.32 3.49 2.94 4.54 5.79 -43.60%
P/EPS -55.26 -700.00 -38.64 -15.84 -33.87 -29.41 -14.58 142.89%
EY -1.81 -0.14 -2.59 -6.31 -2.95 -3.40 -6.86 -58.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 1.10 1.03 1.21 1.73 1.79 -36.27%

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