[HLSCORP] QoQ Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -297.82%
YoY- -288.26%
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 71,278 54,654 34,733 41,115 61,175 52,997 46,012 33.84%
PBT 3,558 1,109 1,035 -2,392 3,213 1,101 154 709.64%
Tax -1,120 -1,109 -382 2,392 -1,519 -1,101 -154 274.92%
NP 2,438 0 653 0 1,694 0 0 -
-
NP to SH 2,438 -4 653 -3,351 1,694 -1,028 -452 -
-
Tax Rate 31.48% 100.00% 36.91% - 47.28% 100.00% 100.00% -
Total Cost 68,840 54,654 34,080 41,115 59,481 52,997 46,012 30.77%
-
Net Worth 46,041 39,600 43,387 50,879 53,979 52,717 52,660 -8.55%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 46,041 39,600 43,387 50,879 53,979 52,717 52,660 -8.55%
NOSH 43,848 40,000 43,825 43,861 43,886 43,931 43,883 -0.05%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.42% 0.00% 1.88% 0.00% 2.77% 0.00% 0.00% -
ROE 5.30% -0.01% 1.51% -6.59% 3.14% -1.95% -0.86% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 162.55 136.64 79.25 93.74 139.40 120.64 104.85 33.91%
EPS 5.56 -0.01 1.49 -7.64 3.86 -2.34 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.99 0.99 1.16 1.23 1.20 1.20 -8.50%
Adjusted Per Share Value based on latest NOSH - 43,861
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 78.32 60.05 38.17 45.18 67.22 58.23 50.56 33.84%
EPS 2.68 0.00 0.72 -3.68 1.86 -1.13 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5059 0.4351 0.4767 0.5591 0.5931 0.5793 0.5786 -8.55%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.67 0.74 0.97 1.12 0.94 0.81 0.84 -
P/RPS 0.41 0.54 1.22 1.19 0.67 0.67 0.80 -35.93%
P/EPS 12.05 -7,400.00 65.10 -14.66 24.35 -34.62 -81.55 -
EY 8.30 -0.01 1.54 -6.82 4.11 -2.89 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.98 0.97 0.76 0.67 0.70 -5.79%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 17/01/03 15/08/02 15/05/02 28/02/02 12/11/01 27/08/01 03/07/01 -
Price 0.70 0.69 0.86 0.97 1.08 1.39 0.85 -
P/RPS 0.43 0.50 1.09 1.03 0.77 1.15 0.81 -34.41%
P/EPS 12.59 -6,900.00 57.72 -12.70 27.98 -59.40 -82.52 -
EY 7.94 -0.01 1.73 -7.88 3.57 -1.68 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.87 0.84 0.88 1.16 0.71 -3.78%

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