[HLSCORP] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 183.26%
YoY- 244.47%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 220,548 214,220 178,774 138,932 201,299 213,578 198,018 7.42%
PBT 3,743 7,602 4,288 4,140 2,076 5,957 2,510 30.43%
Tax -3,026 -3,486 -2,990 -1,528 -2,076 -5,672 -2,510 13.23%
NP 717 4,116 1,298 2,612 0 285 0 -
-
NP to SH 717 4,116 1,298 2,612 -3,137 285 -2,960 -
-
Tax Rate 80.84% 45.86% 69.73% 36.91% 100.00% 95.22% 100.00% -
Total Cost 219,831 210,104 177,476 136,320 201,299 213,293 198,018 7.19%
-
Net Worth 43,934 46,041 43,412 43,387 50,893 53,718 52,700 -11.39%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 43,934 46,041 43,412 43,387 50,893 53,718 52,700 -11.39%
NOSH 43,934 43,849 43,851 43,825 43,874 43,673 43,916 0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.33% 1.92% 0.73% 1.88% 0.00% 0.13% 0.00% -
ROE 1.63% 8.94% 2.99% 6.02% -6.16% 0.53% -5.62% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 501.99 488.54 407.68 317.01 458.81 489.04 450.89 7.39%
EPS 7.04 9.39 2.96 5.96 -7.15 0.65 -6.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 0.99 0.99 1.16 1.23 1.20 -11.41%
Adjusted Per Share Value based on latest NOSH - 43,825
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 242.34 235.39 196.44 152.66 221.19 234.68 217.59 7.42%
EPS 0.79 4.52 1.43 2.87 -3.45 0.31 -3.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4828 0.5059 0.477 0.4767 0.5592 0.5903 0.5791 -11.38%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.70 0.67 0.74 0.97 1.12 0.94 0.81 -
P/RPS 0.14 0.14 0.18 0.31 0.24 0.19 0.18 -15.38%
P/EPS 42.89 7.14 25.00 16.28 -15.66 143.88 -12.02 -
EY 2.33 14.01 4.00 6.14 -6.38 0.70 -8.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.64 0.75 0.98 0.97 0.76 0.67 2.95%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 17/01/03 15/08/02 15/05/02 28/02/02 12/11/01 27/08/01 -
Price 0.59 0.70 0.69 0.86 0.97 1.08 1.39 -
P/RPS 0.12 0.14 0.17 0.27 0.21 0.22 0.31 -46.79%
P/EPS 36.15 7.46 23.31 14.43 -13.57 165.31 -20.62 -
EY 2.77 13.41 4.29 6.93 -7.37 0.60 -4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.67 0.70 0.87 0.84 0.88 1.16 -36.20%

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