[HLSCORP] QoQ Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -82.34%
YoY- 70.88%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 22,524 31,663 50,784 46,208 41,970 69,925 88,226 -59.72%
PBT -4,425 -4,480 1,086 -2,731 -2,361 -8,636 -113 1050.59%
Tax 0 5 -640 36 883 3,316 -154 -
NP -4,425 -4,475 446 -2,695 -1,478 -5,320 -267 548.92%
-
NP to SH -4,425 -4,475 446 -2,695 -1,478 -5,320 -267 548.92%
-
Tax Rate - - 58.93% - - - - -
Total Cost 26,949 36,138 50,338 48,903 43,448 75,245 88,493 -54.70%
-
Net Worth 24,729 24,989 32,235 22,824 24,998 28,957 31,952 -15.69%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 24,729 24,989 32,235 22,824 24,998 28,957 31,952 -15.69%
NOSH 52,615 46,277 44,158 43,893 43,857 43,875 43,770 13.04%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -19.65% -14.13% 0.88% -5.83% -3.52% -7.61% -0.30% -
ROE -17.89% -17.91% 1.38% -11.81% -5.91% -18.37% -0.84% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 42.81 68.42 115.00 105.27 95.70 159.37 201.57 -64.36%
EPS -8.41 -10.21 1.01 -6.15 -3.37 -12.13 -0.61 474.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.54 0.73 0.52 0.57 0.66 0.73 -25.41%
Adjusted Per Share Value based on latest NOSH - 43,893
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.75 34.79 55.80 50.77 46.12 76.83 96.94 -59.72%
EPS -4.86 -4.92 0.49 -2.96 -1.62 -5.85 -0.29 553.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2717 0.2746 0.3542 0.2508 0.2747 0.3182 0.3511 -15.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.05 1.26 1.21 1.12 1.08 0.86 0.67 -
P/RPS 2.45 1.84 1.05 1.06 1.13 0.54 0.33 280.10%
P/EPS -12.49 -13.03 119.80 -18.24 -32.05 -7.09 -109.84 -76.49%
EY -8.01 -7.67 0.83 -5.48 -3.12 -14.10 -0.91 325.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.33 1.66 2.15 1.89 1.30 0.92 80.34%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 30/11/04 27/08/04 28/05/04 25/02/04 19/11/03 -
Price 0.25 1.22 1.24 1.17 1.07 1.12 0.75 -
P/RPS 0.58 1.78 1.08 1.11 1.12 0.70 0.37 34.90%
P/EPS -2.97 -12.62 122.77 -19.06 -31.75 -9.24 -122.95 -91.62%
EY -33.64 -7.93 0.81 -5.25 -3.15 -10.83 -0.81 1096.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 2.26 1.70 2.25 1.88 1.70 1.03 -35.76%

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