[HLCAP] QoQ Cumulative Quarter Result on 31-Dec-1999 [#2]

Announcement Date
17-Feb-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
31-Dec-1999 [#2]
Profit Trend
QoQ- 37.01%
YoY--%
View:
Show?
Cumulative Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 12,941 129,481 91,150 44,140 30,965 57,227 0 -100.00%
PBT -2,887 65,260 54,650 20,483 14,985 -88,787 0 -100.00%
Tax 2,887 -3,741 -2,521 -35 -60 88,787 0 -100.00%
NP 0 61,519 52,129 20,448 14,925 0 0 -
-
NP to SH -3,129 61,519 52,129 20,448 14,925 -89,313 0 -100.00%
-
Tax Rate - 5.73% 4.61% 0.17% 0.40% - - -
Total Cost 12,941 67,962 39,021 23,692 16,040 57,227 0 -100.00%
-
Net Worth 115,018 119,754 122,206 91,369 90,111 0 0 -100.00%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - 61 61 - - - -
Div Payout % - - 0.12% 0.30% - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 115,018 119,754 122,206 91,369 90,111 0 0 -100.00%
NOSH 123,675 123,457 123,440 123,472 123,440 123,445 0 -100.00%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 0.00% 47.51% 57.19% 46.33% 48.20% 0.00% 0.00% -
ROE -2.72% 51.37% 42.66% 22.38% 16.56% 0.00% 0.00% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 10.46 104.88 73.84 35.75 25.08 46.36 0.00 -100.00%
EPS -2.53 49.83 42.23 16.56 12.09 -72.35 0.00 -100.00%
DPS 0.00 0.00 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.93 0.97 0.99 0.74 0.73 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 123,557
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 5.24 52.44 36.92 17.88 12.54 23.18 0.00 -100.00%
EPS -1.27 24.92 21.11 8.28 6.05 -36.17 0.00 -100.00%
DPS 0.00 0.00 0.02 0.03 0.00 0.00 0.00 -
NAPS 0.4659 0.485 0.495 0.3701 0.365 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 2.20 2.30 3.78 0.00 0.00 0.00 0.00 -
P/RPS 21.03 2.19 5.12 0.00 0.00 0.00 0.00 -100.00%
P/EPS -86.96 4.62 8.95 0.00 0.00 0.00 0.00 -100.00%
EY -1.15 21.67 11.17 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 2.37 3.82 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 24/10/00 22/08/00 03/05/00 17/02/00 26/10/99 - - -
Price 2.50 2.50 3.10 4.02 0.00 0.00 0.00 -
P/RPS 23.89 2.38 4.20 11.25 0.00 0.00 0.00 -100.00%
P/EPS -98.81 5.02 7.34 24.27 0.00 0.00 0.00 -100.00%
EY -1.01 19.93 13.62 4.12 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.02 0.01 0.00 0.00 0.00 -
P/NAPS 2.69 2.58 3.13 5.43 0.00 0.00 0.00 -100.00%

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