[HM] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -15327.27%
YoY- -115.36%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 7,032 1,452 931 786 1,916 1,503 2,647 91.47%
PBT 1,056 -712 -802 -1,697 -11 -1,153 105 363.97%
Tax 4 1 0 0 0 0 0 -
NP 1,060 -711 -802 -1,697 -11 -1,153 105 365.13%
-
NP to SH 1,060 -711 -802 -1,697 -11 -1,153 105 365.13%
-
Tax Rate -0.38% - - - - - 0.00% -
Total Cost 5,972 2,163 1,733 2,483 1,927 2,656 2,542 76.44%
-
Net Worth 11,137 10,708 11,143 9,905 9,702 11,556 12,718 -8.44%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 11,137 10,708 11,143 9,905 9,702 11,556 12,718 -8.44%
NOSH 145,205 145,102 140,701 131,550 110,000 131,022 131,250 6.94%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.07% -48.97% -86.14% -215.90% -0.57% -76.71% 3.97% -
ROE 9.52% -6.64% -7.20% -17.13% -0.11% -9.98% 0.83% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.84 1.00 0.66 0.60 1.74 1.15 2.02 78.77%
EPS 0.73 -0.49 -0.57 -1.29 -0.01 -0.88 0.08 334.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0767 0.0738 0.0792 0.0753 0.0882 0.0882 0.0969 -14.39%
Adjusted Per Share Value based on latest NOSH - 131,550
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 0.57 0.12 0.08 0.06 0.16 0.12 0.22 88.31%
EPS 0.09 -0.06 -0.07 -0.14 0.00 -0.09 0.01 330.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0087 0.0091 0.0081 0.0079 0.0094 0.0103 -7.90%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.08 0.07 0.08 0.09 0.08 0.08 0.08 -
P/RPS 1.65 7.00 12.09 15.06 4.59 6.97 3.97 -44.21%
P/EPS 10.96 -14.29 -14.04 -6.98 -800.00 -9.09 100.00 -77.00%
EY 9.13 -7.00 -7.12 -14.33 -0.13 -11.00 1.00 335.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.95 1.01 1.20 0.91 0.91 0.83 16.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 18/08/10 19/05/10 24/02/10 20/11/09 19/08/09 -
Price 0.08 0.08 0.07 0.08 0.09 0.06 0.08 -
P/RPS 1.65 7.99 10.58 13.39 5.17 5.23 3.97 -44.21%
P/EPS 10.96 -16.33 -12.28 -6.20 -900.00 -6.82 100.00 -77.00%
EY 9.13 -6.13 -8.14 -16.13 -0.11 -14.67 1.00 335.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.08 0.88 1.06 1.02 0.68 0.83 16.17%

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