[HLSCORP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 23.42%
YoY- 86.08%
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 108,060 56,748 22,524 170,625 138,962 88,178 41,970 87.74%
PBT -10,348 -4,716 -4,425 -2,989 -4,006 -5,092 -2,361 167.57%
Tax -455 -160 0 619 911 919 883 -
NP -10,803 -4,876 -4,425 -2,370 -3,095 -4,173 -1,478 276.17%
-
NP to SH -10,459 -4,876 -4,425 -2,370 -3,095 -4,173 -1,478 268.15%
-
Tax Rate - - - - - - - -
Total Cost 118,863 61,624 26,949 172,995 142,057 92,351 43,448 95.48%
-
Net Worth 30,519 36,831 24,729 26,680 32,230 22,788 24,998 14.21%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 30,519 36,831 24,729 26,680 32,230 22,788 24,998 14.21%
NOSH 52,619 52,616 52,615 46,271 44,151 43,824 43,857 12.89%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -10.00% -8.59% -19.65% -1.39% -2.23% -4.73% -3.52% -
ROE -34.27% -13.24% -17.89% -8.88% -9.60% -18.31% -5.91% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 205.36 107.85 42.81 368.75 314.74 201.21 95.70 66.29%
EPS -19.88 -9.44 -8.41 -5.40 -7.01 -9.52 -3.37 226.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.70 0.47 0.5766 0.73 0.52 0.57 1.16%
Adjusted Per Share Value based on latest NOSH - 46,277
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 118.74 62.36 24.75 187.49 152.69 96.89 46.12 87.73%
EPS -11.49 -5.36 -4.86 -2.60 -3.40 -4.59 -1.62 268.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3354 0.4047 0.2717 0.2932 0.3542 0.2504 0.2747 14.22%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.50 0.33 1.05 1.26 1.21 1.12 1.08 -
P/RPS 0.24 0.31 2.45 0.34 0.38 0.56 1.13 -64.36%
P/EPS -2.52 -3.56 -12.49 -24.60 -17.26 -11.76 -32.05 -81.61%
EY -39.75 -28.08 -8.01 -4.07 -5.79 -8.50 -3.12 444.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.47 2.23 2.19 1.66 2.15 1.89 -40.81%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 01/09/05 31/05/05 28/02/05 30/11/04 27/08/04 28/05/04 -
Price 0.32 0.46 0.25 1.22 1.24 1.17 1.07 -
P/RPS 0.16 0.43 0.58 0.33 0.39 0.58 1.12 -72.64%
P/EPS -1.61 -4.96 -2.97 -23.82 -17.69 -12.29 -31.75 -86.27%
EY -62.11 -20.15 -33.64 -4.20 -5.65 -8.14 -3.15 628.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.53 2.12 1.70 2.25 1.88 -55.89%

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