[HLSCORP] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -123.26%
YoY- -163.01%
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 4,163 17,109 12,723 8,430 5,293 36,283 25,713 -70.32%
PBT 71 -6,702 -4,786 -1,920 -860 3,908 7,801 -95.65%
Tax 0 -1 0 0 0 -29 -29 -
NP 71 -6,703 -4,786 -1,920 -860 3,879 7,772 -95.64%
-
NP to SH 71 -6,703 -4,786 -1,920 -860 3,879 7,772 -95.64%
-
Tax Rate 0.00% - - - - 0.74% 0.37% -
Total Cost 4,092 23,812 17,509 10,350 6,153 32,404 17,941 -62.70%
-
Net Worth 14,288 13,731 15,231 16,177 15,901 12,558 13,944 1.63%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 14,288 13,731 15,231 16,177 15,901 12,558 13,944 1.63%
NOSH 88,750 85,288 83,234 81,702 81,132 61,866 55,553 36.69%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.71% -39.18% -37.62% -22.78% -16.25% 10.69% 30.23% -
ROE 0.50% -48.82% -31.42% -11.87% -5.41% 30.89% 55.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.69 20.06 15.29 10.32 6.52 58.65 46.28 -78.29%
EPS 0.08 -7.85 -5.75 -2.35 -1.06 6.27 13.99 -96.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.161 0.183 0.198 0.196 0.203 0.251 -25.64%
Adjusted Per Share Value based on latest NOSH - 82,170
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.57 18.80 13.98 9.26 5.82 39.87 28.25 -70.34%
EPS 0.08 -7.37 -5.26 -2.11 -0.94 4.26 8.54 -95.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.1509 0.1674 0.1778 0.1747 0.138 0.1532 1.64%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.14 0.22 0.32 0.48 0.28 0.26 0.34 -
P/RPS 2.98 1.10 2.09 4.65 4.29 0.44 0.73 155.64%
P/EPS 175.00 -2.80 -5.57 -20.43 -26.42 4.15 2.43 1635.48%
EY 0.57 -35.72 -17.97 -4.90 -3.79 24.12 41.15 -94.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.37 1.75 2.42 1.43 1.28 1.35 -25.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 26/11/09 28/08/09 21/05/09 26/02/09 27/11/08 -
Price 0.10 0.19 0.22 0.63 0.29 0.34 0.28 -
P/RPS 2.13 0.95 1.44 6.11 4.45 0.58 0.60 132.89%
P/EPS 125.00 -2.42 -3.83 -26.81 -27.36 5.42 2.00 1478.87%
EY 0.80 -41.36 -26.14 -3.73 -3.66 18.44 49.96 -93.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.18 1.20 3.18 1.48 1.67 1.12 -32.60%

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