[HLSCORP] QoQ Annualized Quarter Result on 31-Dec-2011

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011
Profit Trend
QoQ- -50.58%
YoY- -68.58%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 5,170 4,700 5,404 10,614 12,224 15,608 16,056 -52.92%
PBT -1,572 -7,868 -12,260 -1,807 -1,033 -444 -2,204 -20.12%
Tax 0 0 0 251 0 0 0 -
NP -1,572 -7,868 -12,260 -1,556 -1,033 -444 -2,204 -20.12%
-
NP to SH -1,572 -7,868 -12,260 -1,556 -1,033 -444 -2,204 -20.12%
-
Tax Rate - - - - - - - -
Total Cost 6,742 12,568 17,664 12,170 13,257 16,052 18,260 -48.43%
-
Net Worth -12,696 -11,838 -11,550 13,376 13,676 15,170 14,271 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth -12,696 -11,838 -11,550 13,376 13,676 15,170 14,271 -
NOSH 90,692 91,064 90,949 90,994 91,176 92,500 90,327 0.26%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -30.40% -167.40% -226.87% -14.66% -8.45% -2.84% -13.73% -
ROE 0.00% 0.00% 0.00% -11.63% -7.56% -2.93% -15.44% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.70 5.16 5.94 11.66 13.41 16.87 17.78 -53.06%
EPS -1.73 -8.64 -13.48 -1.71 -1.13 -0.48 -2.44 -20.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.14 -0.13 -0.127 0.147 0.15 0.164 0.158 -
Adjusted Per Share Value based on latest NOSH - 90,813
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 5.68 5.16 5.94 11.66 13.43 17.15 17.64 -52.92%
EPS -1.73 -8.65 -13.47 -1.71 -1.14 -0.49 -2.42 -20.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1395 -0.1301 -0.1269 0.147 0.1503 0.1667 0.1568 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.03 0.04 0.12 0.16 0.12 0.12 0.11 -
P/RPS 0.53 0.78 2.02 1.37 0.90 0.71 0.62 -9.90%
P/EPS -1.73 -0.46 -0.89 -9.36 -10.59 -25.00 -4.51 -47.11%
EY -57.78 -216.00 -112.33 -10.69 -9.44 -4.00 -22.18 88.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.09 0.80 0.73 0.70 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 23/05/12 28/02/12 25/11/11 24/08/11 24/05/11 -
Price 0.03 0.04 0.05 0.12 0.13 0.12 0.13 -
P/RPS 0.53 0.78 0.84 1.03 0.97 0.71 0.73 -19.17%
P/EPS -1.73 -0.46 -0.37 -7.02 -11.47 -25.00 -5.33 -52.67%
EY -57.78 -216.00 -269.60 -14.25 -8.72 -4.00 -18.77 111.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.82 0.87 0.73 0.82 -

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