[HLSCORP] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -182.34%
YoY- 63.5%
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 22,524 170,625 138,962 88,178 41,970 266,655 196,730 -76.39%
PBT -4,425 -2,989 -4,006 -5,092 -2,361 -27,438 -18,802 -61.84%
Tax 0 619 911 919 883 10,417 7,101 -
NP -4,425 -2,370 -3,095 -4,173 -1,478 -17,021 -11,701 -47.67%
-
NP to SH -4,425 -2,370 -3,095 -4,173 -1,478 -17,021 -11,701 -47.67%
-
Tax Rate - - - - - - - -
Total Cost 26,949 172,995 142,057 92,351 43,448 283,676 208,431 -74.39%
-
Net Worth 24,729 26,680 32,230 22,788 24,998 26,308 32,015 -15.80%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 24,729 26,680 32,230 22,788 24,998 26,308 32,015 -15.80%
NOSH 52,615 46,271 44,151 43,824 43,857 43,847 43,856 12.89%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -19.65% -1.39% -2.23% -4.73% -3.52% -6.38% -5.95% -
ROE -17.89% -8.88% -9.60% -18.31% -5.91% -64.70% -36.55% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 42.81 368.75 314.74 201.21 95.70 608.14 448.57 -79.08%
EPS -8.41 -5.40 -7.01 -9.52 -3.37 -38.82 -26.68 -53.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.5766 0.73 0.52 0.57 0.60 0.73 -25.41%
Adjusted Per Share Value based on latest NOSH - 43,893
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.75 187.49 152.69 96.89 46.12 293.01 216.17 -76.39%
EPS -4.86 -2.60 -3.40 -4.59 -1.62 -18.70 -12.86 -47.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2717 0.2932 0.3542 0.2504 0.2747 0.2891 0.3518 -15.80%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.05 1.26 1.21 1.12 1.08 0.86 0.67 -
P/RPS 2.45 0.34 0.38 0.56 1.13 0.14 0.15 542.65%
P/EPS -12.49 -24.60 -17.26 -11.76 -32.05 -2.22 -2.51 191.18%
EY -8.01 -4.07 -5.79 -8.50 -3.12 -45.14 -39.82 -65.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.19 1.66 2.15 1.89 1.43 0.92 80.34%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 27/08/04 28/05/04 25/02/04 19/11/03 -
Price 0.25 1.22 1.24 1.17 1.07 1.12 0.75 -
P/RPS 0.58 0.33 0.39 0.58 1.12 0.18 0.17 126.46%
P/EPS -2.97 -23.82 -17.69 -12.29 -31.75 -2.89 -2.81 3.75%
EY -33.64 -4.20 -5.65 -8.14 -3.15 -34.66 -35.57 -3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 2.12 1.70 2.25 1.88 1.87 1.03 -35.76%

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