[HLSCORP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 91.32%
YoY- 32.17%
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 170,625 138,962 88,178 41,970 266,655 196,730 108,504 35.04%
PBT -2,989 -4,006 -5,092 -2,361 -27,438 -18,802 -18,689 -70.37%
Tax 619 911 919 883 10,417 7,101 7,255 -80.47%
NP -2,370 -3,095 -4,173 -1,478 -17,021 -11,701 -11,434 -64.80%
-
NP to SH -2,370 -3,095 -4,173 -1,478 -17,021 -11,701 -11,434 -64.80%
-
Tax Rate - - - - - - - -
Total Cost 172,995 142,057 92,351 43,448 283,676 208,431 119,938 27.51%
-
Net Worth 26,680 32,230 22,788 24,998 26,308 32,015 32,004 -11.37%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 26,680 32,230 22,788 24,998 26,308 32,015 32,004 -11.37%
NOSH 46,271 44,151 43,824 43,857 43,847 43,856 43,842 3.64%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -1.39% -2.23% -4.73% -3.52% -6.38% -5.95% -10.54% -
ROE -8.88% -9.60% -18.31% -5.91% -64.70% -36.55% -35.73% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 368.75 314.74 201.21 95.70 608.14 448.57 247.49 30.29%
EPS -5.40 -7.01 -9.52 -3.37 -38.82 -26.68 -26.08 -64.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5766 0.73 0.52 0.57 0.60 0.73 0.73 -14.49%
Adjusted Per Share Value based on latest NOSH - 43,857
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 187.49 152.69 96.89 46.12 293.01 216.17 119.23 35.04%
EPS -2.60 -3.40 -4.59 -1.62 -18.70 -12.86 -12.56 -64.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2932 0.3542 0.2504 0.2747 0.2891 0.3518 0.3517 -11.37%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.26 1.21 1.12 1.08 0.86 0.67 0.80 -
P/RPS 0.34 0.38 0.56 1.13 0.14 0.15 0.32 4.10%
P/EPS -24.60 -17.26 -11.76 -32.05 -2.22 -2.51 -3.07 297.91%
EY -4.07 -5.79 -8.50 -3.12 -45.14 -39.82 -32.60 -74.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.66 2.15 1.89 1.43 0.92 1.10 57.92%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 30/11/04 27/08/04 28/05/04 25/02/04 19/11/03 23/09/03 -
Price 1.22 1.24 1.17 1.07 1.12 0.75 0.68 -
P/RPS 0.33 0.39 0.58 1.12 0.18 0.17 0.27 14.24%
P/EPS -23.82 -17.69 -12.29 -31.75 -2.89 -2.81 -2.61 333.80%
EY -4.20 -5.65 -8.14 -3.15 -34.66 -35.57 -38.35 -76.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.70 2.25 1.88 1.87 1.03 0.93 72.77%

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