[HLSCORP] QoQ Quarter Result on 30-Jun-2002 [#2]

Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -100.61%
YoY- 99.61%
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 40,626 59,883 71,278 54,654 34,733 41,115 61,175 -23.90%
PBT -3,220 -1,959 3,558 1,109 1,035 -2,392 3,213 -
Tax 1,041 -411 -1,120 -1,109 -382 2,392 -1,519 -
NP -2,179 -2,370 2,438 0 653 0 1,694 -
-
NP to SH -2,179 -2,370 2,438 -4 653 -3,351 1,694 -
-
Tax Rate - - 31.48% 100.00% 36.91% - 47.28% -
Total Cost 42,805 62,253 68,840 54,654 34,080 41,115 59,481 -19.71%
-
Net Worth 41,650 43,393 46,041 39,600 43,387 50,879 53,979 -15.88%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 41,650 43,393 46,041 39,600 43,387 50,879 53,979 -15.88%
NOSH 43,843 43,831 43,848 40,000 43,825 43,861 43,886 -0.06%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -5.36% -3.96% 3.42% 0.00% 1.88% 0.00% 2.77% -
ROE -5.23% -5.46% 5.30% -0.01% 1.51% -6.59% 3.14% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 92.66 136.62 162.55 136.64 79.25 93.74 139.40 -23.85%
EPS -4.97 -5.40 5.56 -0.01 1.49 -7.64 3.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.99 1.05 0.99 0.99 1.16 1.23 -15.83%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 44.64 65.80 78.32 60.05 38.17 45.18 67.22 -23.90%
EPS -2.39 -2.60 2.68 0.00 0.72 -3.68 1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4577 0.4768 0.5059 0.4351 0.4767 0.5591 0.5931 -15.87%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.56 0.70 0.67 0.74 0.97 1.12 0.94 -
P/RPS 0.60 0.51 0.41 0.54 1.22 1.19 0.67 -7.09%
P/EPS -11.27 -12.95 12.05 -7,400.00 65.10 -14.66 24.35 -
EY -8.87 -7.72 8.30 -0.01 1.54 -6.82 4.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.64 0.75 0.98 0.97 0.76 -15.54%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 27/02/03 17/01/03 15/08/02 15/05/02 28/02/02 12/11/01 -
Price 0.67 0.59 0.70 0.69 0.86 0.97 1.08 -
P/RPS 0.72 0.43 0.43 0.50 1.09 1.03 0.77 -4.38%
P/EPS -13.48 -10.91 12.59 -6,900.00 57.72 -12.70 27.98 -
EY -7.42 -9.16 7.94 -0.01 1.73 -7.88 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.60 0.67 0.70 0.87 0.84 0.88 -13.34%

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