[HLSCORP] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 17.95%
YoY- 77.04%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 15,608 16,056 21,295 19,298 17,638 16,652 17,109 -5.95%
PBT -444 -2,204 -923 -1,465 -1,786 284 -6,702 -83.70%
Tax 0 0 0 0 0 0 -1 -
NP -444 -2,204 -923 -1,465 -1,786 284 -6,703 -83.71%
-
NP to SH -444 -2,204 -923 -1,465 -1,786 284 -6,703 -83.71%
-
Tax Rate - - - - - 0.00% - -
Total Cost 16,052 18,260 22,218 20,763 19,424 16,368 23,812 -23.17%
-
Net Worth 15,170 14,271 14,796 14,078 13,850 14,288 13,731 6.88%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 15,170 14,271 14,796 14,078 13,850 14,288 13,731 6.88%
NOSH 92,500 90,327 90,776 90,826 91,122 88,750 85,288 5.57%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -2.84% -13.73% -4.33% -7.59% -10.13% 1.71% -39.18% -
ROE -2.93% -15.44% -6.24% -10.41% -12.89% 1.99% -48.82% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 16.87 17.78 23.46 21.25 19.36 18.76 20.06 -10.93%
EPS -0.48 -2.44 -1.01 -1.61 -1.96 0.32 -7.85 -84.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.158 0.163 0.155 0.152 0.161 0.161 1.24%
Adjusted Per Share Value based on latest NOSH - 89,565
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 17.15 17.64 23.40 21.21 19.38 18.30 18.80 -5.95%
EPS -0.49 -2.42 -1.01 -1.61 -1.96 0.31 -7.37 -83.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1667 0.1568 0.1626 0.1547 0.1522 0.157 0.1509 6.88%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.12 0.11 0.10 0.10 0.11 0.14 0.22 -
P/RPS 0.71 0.62 0.43 0.47 0.57 0.75 1.10 -25.37%
P/EPS -25.00 -4.51 -9.83 -6.20 -5.61 43.75 -2.80 332.11%
EY -4.00 -22.18 -10.17 -16.13 -17.82 2.29 -35.72 -76.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.61 0.65 0.72 0.87 1.37 -34.35%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 28/02/11 23/11/10 24/08/10 25/05/10 23/02/10 -
Price 0.12 0.13 0.11 0.11 0.12 0.10 0.19 -
P/RPS 0.71 0.73 0.47 0.52 0.62 0.53 0.95 -17.68%
P/EPS -25.00 -5.33 -10.82 -6.82 -6.12 31.25 -2.42 376.36%
EY -4.00 -18.77 -9.24 -14.67 -16.33 3.20 -41.36 -79.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.67 0.71 0.79 0.62 1.18 -27.45%

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