[HIL] QoQ Cumulative Quarter Result on 30-Jun-2001 [#2]

Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 365.73%
YoY- 83.76%
Quarter Report
View:
Show?
Cumulative Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 7,218 52,589 41,321 25,506 11,329 40,673 32,429 -63.30%
PBT 167 15,114 10,100 5,616 1,767 5,465 4,458 -88.82%
Tax 337 -3,619 -2,158 -1,294 -839 -418 -521 -
NP 504 11,495 7,942 4,322 928 5,047 3,937 -74.63%
-
NP to SH 504 11,495 7,942 4,322 928 5,047 3,937 -74.63%
-
Tax Rate -201.80% 23.94% 21.37% 23.04% 47.48% 7.65% 11.69% -
Total Cost 6,714 41,094 33,379 21,184 10,401 35,626 28,492 -61.88%
-
Net Worth 153,113 152,712 148,872 145,771 142,079 138,091 138,109 7.12%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 153,113 152,712 148,872 145,771 142,079 138,091 138,109 7.12%
NOSH 63,797 63,896 63,893 63,934 63,999 62,484 63,063 0.77%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 6.98% 21.86% 19.22% 16.95% 8.19% 12.41% 12.14% -
ROE 0.33% 7.53% 5.33% 2.96% 0.65% 3.65% 2.85% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 11.31 82.30 64.67 39.89 17.70 65.09 51.42 -63.59%
EPS 0.79 17.99 12.43 6.76 1.45 8.22 6.41 -75.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.39 2.33 2.28 2.22 2.21 2.19 6.30%
Adjusted Per Share Value based on latest NOSH - 63,917
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 2.16 15.74 12.37 7.64 3.39 12.18 9.71 -63.32%
EPS 0.15 3.44 2.38 1.29 0.28 1.51 1.18 -74.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4584 0.4572 0.4457 0.4364 0.4253 0.4134 0.4135 7.12%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.15 0.92 0.82 0.72 0.60 0.80 0.90 -
P/RPS 10.16 1.12 1.27 1.80 3.39 1.23 1.75 223.37%
P/EPS 145.57 5.11 6.60 10.65 41.38 9.90 14.42 367.75%
EY 0.69 19.55 15.16 9.39 2.42 10.10 6.94 -78.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.38 0.35 0.32 0.27 0.36 0.41 11.09%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 23/05/02 28/02/02 29/11/01 23/08/01 30/05/01 28/02/01 28/11/00 -
Price 1.11 1.10 0.95 0.94 0.70 0.77 1.05 -
P/RPS 9.81 1.34 1.47 2.36 3.95 1.18 2.04 185.17%
P/EPS 140.51 6.11 7.64 13.91 48.28 9.53 16.82 312.23%
EY 0.71 16.35 13.08 7.19 2.07 10.49 5.95 -75.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.41 0.41 0.32 0.35 0.48 -2.79%

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