[HLCAP] QoQ Quarter Result on 30-Sep-2002 [#1]

Announcement Date
19-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -142.86%
YoY- -253.23%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 11,120 9,238 11,289 13,810 9,868 13,926 7,862 26.08%
PBT -2,329 -4,858 -18,994 -3,526 7,330 2,915 -2,106 6.95%
Tax 731 -99 -395 -409 1,850 -216 2,106 -50.70%
NP -1,598 -4,957 -19,389 -3,935 9,180 2,699 0 -
-
NP to SH -1,598 -4,957 -19,389 -3,935 9,180 2,699 -2,171 -18.52%
-
Tax Rate - - - - -25.24% 7.41% - -
Total Cost 12,718 14,195 30,678 17,745 688 11,227 7,862 37.92%
-
Net Worth 59,460 61,654 65,411 85,114 90,072 92,431 88,813 -23.52%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 59,460 61,654 65,411 85,114 90,072 92,431 88,813 -23.52%
NOSH 123,875 123,308 123,418 123,354 123,387 123,242 123,352 0.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -14.37% -53.66% -171.75% -28.49% 93.03% 19.38% 0.00% -
ROE -2.69% -8.04% -29.64% -4.62% 10.19% 2.92% -2.44% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.98 7.49 9.15 11.20 8.00 11.30 6.37 25.80%
EPS -1.29 -4.02 -15.71 -3.19 7.44 2.19 -1.76 -18.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.53 0.69 0.73 0.75 0.72 -23.74%
Adjusted Per Share Value based on latest NOSH - 123,354
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.50 3.74 4.57 5.59 4.00 5.64 3.18 26.12%
EPS -0.65 -2.01 -7.85 -1.59 3.72 1.09 -0.88 -18.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2408 0.2497 0.2649 0.3447 0.3648 0.3744 0.3597 -23.52%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.93 0.95 0.98 1.10 1.38 1.40 1.29 -
P/RPS 10.36 12.68 10.71 9.83 17.26 12.39 20.24 -36.09%
P/EPS -72.09 -23.63 -6.24 -34.48 18.55 63.93 -73.30 -1.10%
EY -1.39 -4.23 -16.03 -2.90 5.39 1.56 -1.36 1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 1.90 1.85 1.59 1.89 1.87 1.79 5.52%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 07/05/03 20/02/03 19/11/02 27/08/02 07/05/02 05/02/02 -
Price 1.14 0.75 1.00 1.04 1.28 1.69 1.34 -
P/RPS 12.70 10.01 10.93 9.29 16.00 14.96 21.02 -28.59%
P/EPS -88.37 -18.66 -6.37 -32.60 17.20 77.17 -76.14 10.47%
EY -1.13 -5.36 -15.71 -3.07 5.81 1.30 -1.31 -9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.50 1.89 1.51 1.75 2.25 1.86 17.91%

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