[HM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -85.3%
YoY- 8.93%
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 109,042 50,480 79,186 41,003 30,585 11,873 11,790 341.20%
PBT -3,305 -2,334 -4,161 -3,344 -1,807 -307 -2,390 24.14%
Tax -640 -326 -87 -21 -9 0 0 -
NP -3,945 -2,660 -4,248 -3,365 -1,816 -307 -2,390 39.71%
-
NP to SH -3,752 -2,567 -4,248 -3,365 -1,816 -307 -2,390 35.11%
-
Tax Rate - - - - - - - -
Total Cost 112,987 53,140 83,434 44,368 32,401 12,180 14,180 299.43%
-
Net Worth 59,819 59,665 38,329 38,553 38,787 37,848 9,738 235.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 59,819 59,665 38,329 38,553 38,787 37,848 9,738 235.78%
NOSH 707,924 693,783 488,275 480,714 465,641 438,571 148,447 183.58%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.62% -5.27% -5.36% -8.21% -5.94% -2.59% -20.27% -
ROE -6.27% -4.30% -11.08% -8.73% -4.68% -0.81% -24.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.40 7.28 16.22 8.53 6.57 2.71 7.94 55.58%
EPS -0.53 -0.37 -0.87 -0.70 -0.39 -0.07 -1.61 -52.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.086 0.0785 0.0802 0.0833 0.0863 0.0656 18.40%
Adjusted Per Share Value based on latest NOSH - 499,677
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 8.86 4.10 6.44 3.33 2.49 0.96 0.96 340.58%
EPS -0.30 -0.21 -0.35 -0.27 -0.15 -0.02 -0.19 35.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0486 0.0485 0.0312 0.0313 0.0315 0.0308 0.0079 236.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.065 0.055 0.09 0.08 0.08 0.09 0.08 -
P/RPS 0.42 0.76 0.55 0.94 1.22 3.32 1.01 -44.31%
P/EPS -12.26 -14.86 -10.34 -11.43 -20.51 -128.57 -4.97 82.66%
EY -8.15 -6.73 -9.67 -8.75 -4.87 -0.78 -20.13 -45.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.64 1.15 1.00 0.96 1.04 1.22 -26.44%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 22/02/13 23/11/12 23/08/12 22/05/12 23/02/12 -
Price 0.09 0.065 0.07 0.08 0.08 0.07 0.10 -
P/RPS 0.58 0.89 0.43 0.94 1.22 2.59 1.26 -40.41%
P/EPS -16.98 -17.57 -8.05 -11.43 -20.51 -100.00 -6.21 95.65%
EY -5.89 -5.69 -12.43 -8.75 -4.87 -1.00 -16.10 -48.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.76 0.89 1.00 0.96 0.81 1.52 -20.88%

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