[HLSCORP] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 108.44%
YoY- 274.44%
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 40,803 37,909 39,618 41,876 30,729 26,002 24,984 38.55%
PBT 1,265 685 828 928 -10,836 16,680 25,460 -86.41%
Tax 0 0 0 0 21,672 0 0 -
NP 1,265 685 828 928 10,836 16,680 25,460 -86.41%
-
NP to SH 1,265 685 828 928 -10,994 16,469 25,460 -86.41%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 39,538 37,224 38,790 40,948 19,893 9,322 -476 -
-
Net Worth -527 -1,048 -1,048 -1,054 -1,578 21,814 22,380 -
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth -527 -1,048 -1,048 -1,054 -1,578 21,814 22,380 -
NOSH 52,708 52,448 52,405 52,727 52,628 52,628 53,285 -0.72%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.10% 1.81% 2.09% 2.22% 35.26% 64.15% 101.91% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 75.50% 113.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 77.41 72.28 75.60 79.42 58.39 49.41 46.89 39.55%
EPS 2.40 1.31 1.58 1.76 -20.89 31.29 47.78 -86.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.01 -0.02 -0.02 -0.02 -0.03 0.4145 0.42 -
Adjusted Per Share Value based on latest NOSH - 52,727
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 44.84 41.66 43.53 46.01 33.77 28.57 27.45 38.57%
EPS 1.39 0.75 0.91 1.02 -12.08 18.10 27.98 -86.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0058 -0.0115 -0.0115 -0.0116 -0.0173 0.2397 0.2459 -
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.31 0.23 0.19 0.15 0.14 0.17 0.23 -
P/RPS 0.40 0.32 0.25 0.19 0.24 0.34 0.49 -12.62%
P/EPS 12.92 17.60 12.03 8.52 -0.67 0.54 0.48 792.77%
EY 7.74 5.68 8.32 11.73 -149.21 184.08 207.74 -88.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.41 0.55 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 26/11/07 30/08/07 28/05/07 01/03/07 06/12/06 28/08/06 -
Price 0.26 0.40 0.23 0.12 0.12 0.17 0.14 -
P/RPS 0.34 0.55 0.30 0.15 0.21 0.34 0.30 8.67%
P/EPS 10.83 30.61 14.56 6.82 -0.57 0.54 0.29 1009.91%
EY 9.23 3.27 6.87 14.67 -174.08 184.08 341.29 -90.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.41 0.33 -

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