[HLCAP] QoQ Cumulative Quarter Result on 31-Mar-2000 [#3]

Announcement Date
03-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2000
Quarter
31-Mar-2000 [#3]
Profit Trend
QoQ- 154.93%
YoY--%
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 22,346 12,941 129,481 91,150 44,140 30,965 57,227 0.95%
PBT -10,184 -2,887 65,260 54,650 20,483 14,985 -88,787 2.22%
Tax 10,184 2,887 -3,741 -2,521 -35 -60 88,787 2.22%
NP 0 0 61,519 52,129 20,448 14,925 0 -
-
NP to SH -10,459 -3,129 61,519 52,129 20,448 14,925 -89,313 2.19%
-
Tax Rate - - 5.73% 4.61% 0.17% 0.40% - -
Total Cost 22,346 12,941 67,962 39,021 23,692 16,040 57,227 0.95%
-
Net Worth 106,195 115,018 119,754 122,206 91,369 90,111 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div - - - 61 61 - - -
Div Payout % - - - 0.12% 0.30% - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 106,195 115,018 119,754 122,206 91,369 90,111 0 -100.00%
NOSH 123,482 123,675 123,457 123,440 123,472 123,440 123,445 -0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 0.00% 0.00% 47.51% 57.19% 46.33% 48.20% 0.00% -
ROE -9.85% -2.72% 51.37% 42.66% 22.38% 16.56% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 18.10 10.46 104.88 73.84 35.75 25.08 46.36 0.95%
EPS -8.47 -2.53 49.83 42.23 16.56 12.09 -72.35 2.20%
DPS 0.00 0.00 0.00 0.05 0.05 0.00 0.00 -
NAPS 0.86 0.93 0.97 0.99 0.74 0.73 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 123,468
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 9.05 5.24 52.44 36.92 17.88 12.54 23.18 0.95%
EPS -4.24 -1.27 24.92 21.11 8.28 6.05 -36.17 2.19%
DPS 0.00 0.00 0.00 0.02 0.03 0.00 0.00 -
NAPS 0.4301 0.4659 0.485 0.495 0.3701 0.365 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 1.53 2.20 2.30 3.78 0.00 0.00 0.00 -
P/RPS 8.45 21.03 2.19 5.12 0.00 0.00 0.00 -100.00%
P/EPS -18.06 -86.96 4.62 8.95 0.00 0.00 0.00 -100.00%
EY -5.54 -1.15 21.67 11.17 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.78 2.37 2.37 3.82 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 16/02/01 24/10/00 22/08/00 03/05/00 17/02/00 26/10/99 - -
Price 1.53 2.50 2.50 3.10 4.02 0.00 0.00 -
P/RPS 8.45 23.89 2.38 4.20 11.25 0.00 0.00 -100.00%
P/EPS -18.06 -98.81 5.02 7.34 24.27 0.00 0.00 -100.00%
EY -5.54 -1.01 19.93 13.62 4.12 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.02 0.01 0.00 0.00 -
P/NAPS 1.78 2.69 2.58 3.13 5.43 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