[HLSCORP] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -62.57%
YoY- 206.64%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 16,964 16,860 21,172 36,283 34,284 33,430 35,700 -39.07%
PBT -6,381 -3,840 -3,440 3,908 10,401 -1,402 520 -
Tax 0 0 0 -29 -38 -58 0 -
NP -6,381 -3,840 -3,440 3,879 10,362 -1,460 520 -
-
NP to SH -6,381 -3,840 -3,440 3,879 10,362 -1,460 520 -
-
Tax Rate - - - 0.74% 0.37% - 0.00% -
Total Cost 23,345 20,700 24,612 32,404 23,921 34,890 35,180 -23.90%
-
Net Worth 15,231 16,177 15,901 12,558 13,944 -1,102 -259 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 15,231 16,177 15,901 12,558 13,944 -1,102 -259 -
NOSH 83,234 81,702 81,132 61,866 55,553 52,517 52,000 36.79%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -37.62% -22.78% -16.25% 10.69% 30.23% -4.37% 1.46% -
ROE -41.89% -23.74% -21.63% 30.89% 74.32% 0.00% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.38 20.64 26.10 58.65 61.71 63.65 68.65 -55.46%
EPS -7.67 -4.70 -4.24 6.27 18.65 -2.78 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.198 0.196 0.203 0.251 -0.021 -0.005 -
Adjusted Per Share Value based on latest NOSH - 81,104
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 18.64 18.53 23.26 39.87 37.67 36.73 39.23 -39.08%
EPS -7.01 -4.22 -3.78 4.26 11.39 -1.60 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1674 0.1778 0.1747 0.138 0.1532 -0.0121 -0.0029 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.32 0.48 0.28 0.26 0.34 0.35 0.36 -
P/RPS 1.57 2.33 1.07 0.44 0.55 0.55 0.52 108.75%
P/EPS -4.17 -10.21 -6.60 4.15 1.82 -12.59 36.00 -
EY -23.96 -9.79 -15.14 24.12 54.86 -7.94 2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 2.42 1.43 1.28 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 28/08/09 21/05/09 26/02/09 27/11/08 28/08/08 28/05/08 -
Price 0.22 0.63 0.29 0.34 0.28 0.25 0.33 -
P/RPS 1.08 3.05 1.11 0.58 0.45 0.39 0.48 71.62%
P/EPS -2.87 -13.40 -6.84 5.42 1.50 -8.99 33.00 -
EY -34.85 -7.46 -14.62 18.44 66.62 -11.12 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 3.18 1.48 1.67 1.12 0.00 0.00 -

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