[HM] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.85%
YoY- -9068.18%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 12,206 12,130 11,160 6,790 6,654 8,484 6,684 49.23%
PBT -1,050 -694 -1,504 -3,945 -3,726 -3,322 -3,080 -51.10%
Tax 0 0 0 -1 -1 -2 -4 -
NP -1,050 -694 -1,504 -3,946 -3,728 -3,324 -3,084 -51.14%
-
NP to SH -1,050 -694 -1,504 -3,946 -3,728 -3,324 -3,084 -51.14%
-
Tax Rate - - - - - - - -
Total Cost 13,257 12,824 12,664 10,736 10,382 11,808 9,768 22.51%
-
Net Worth 15,786 16,482 15,986 16,599 17,791 18,928 19,640 -13.51%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 15,786 16,482 15,986 16,599 17,791 18,928 19,640 -13.51%
NOSH 131,333 133,461 129,655 131,533 131,886 131,904 130,677 0.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -8.61% -5.72% -13.48% -58.11% -56.02% -39.18% -46.14% -
ROE -6.66% -4.21% -9.41% -23.77% -20.95% -17.56% -15.70% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 9.29 9.09 8.61 5.16 5.05 6.43 5.11 48.79%
EPS -0.80 -0.52 -1.16 -3.00 -2.83 -2.52 -2.36 -51.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1202 0.1235 0.1233 0.1262 0.1349 0.1435 0.1503 -13.80%
Adjusted Per Share Value based on latest NOSH - 132,183
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 0.99 0.99 0.91 0.55 0.54 0.69 0.54 49.62%
EPS -0.09 -0.06 -0.12 -0.32 -0.30 -0.27 -0.25 -49.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0128 0.0134 0.013 0.0135 0.0145 0.0154 0.016 -13.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.16 0.12 0.16 0.16 0.18 0.19 0.17 -
P/RPS 1.72 1.32 1.86 3.10 3.57 2.95 3.32 -35.41%
P/EPS -20.00 -23.08 -13.79 -5.33 -6.37 -7.54 -7.20 97.23%
EY -5.00 -4.33 -7.25 -18.75 -15.70 -13.26 -13.88 -49.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.97 1.30 1.27 1.33 1.32 1.13 11.44%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 20/08/08 22/05/08 21/02/08 22/11/07 22/08/07 23/05/07 -
Price 0.08 0.15 0.14 0.16 0.16 0.17 0.17 -
P/RPS 0.86 1.65 1.63 3.10 3.17 2.64 3.32 -59.26%
P/EPS -10.00 -28.85 -12.07 -5.33 -5.66 -6.75 -7.20 24.40%
EY -10.00 -3.47 -8.29 -18.75 -17.67 -14.82 -13.88 -19.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 1.21 1.14 1.27 1.19 1.18 1.13 -29.35%

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