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

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 103.7%
YoY- 108.26%
Quarter Report
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 6,821 5,655 4,656 4,163 4,385 4,293 3,137 67.60%
PBT 176 -206 -964 71 -1,916 -2,865 -1,060 -
Tax 0 0 0 0 -1 0 0 -
NP 176 -206 -964 71 -1,917 -2,865 -1,060 -
-
NP to SH 176 -206 -964 71 -1,917 -2,865 -1,060 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 6,645 5,861 5,620 4,092 6,302 7,158 4,197 35.72%
-
Net Worth 14,941 13,882 13,823 14,288 14,563 15,744 16,269 -5.50%
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 14,941 13,882 13,823 14,288 14,563 15,744 16,269 -5.50%
NOSH 91,666 89,565 90,943 88,750 91,019 86,036 82,170 7.54%
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 2.58% -3.64% -20.70% 1.71% -43.72% -66.74% -33.79% -
ROE 1.18% -1.48% -6.97% 0.50% -13.16% -18.20% -6.52% -
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 7.44 6.31 5.12 4.69 4.82 4.99 3.82 55.76%
EPS 0.19 -0.23 -1.06 0.08 -2.11 -3.33 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.163 0.155 0.152 0.161 0.16 0.183 0.198 -12.13%
Adjusted Per Share Value based on latest NOSH - 88,750
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.50 6.21 5.12 4.57 4.82 4.72 3.45 67.57%
EPS 0.19 -0.23 -1.06 0.08 -2.11 -3.15 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1642 0.1525 0.1519 0.157 0.16 0.173 0.1788 -5.50%
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 0.10 0.10 0.11 0.14 0.22 0.32 0.48 -
P/RPS 1.34 1.58 2.15 2.98 4.57 6.41 12.57 -77.42%
P/EPS 52.08 -43.48 -10.38 175.00 -10.45 -9.61 -37.21 -
EY 1.92 -2.30 -9.64 0.57 -9.57 -10.41 -2.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.72 0.87 1.38 1.75 2.42 -59.99%
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 28/02/11 23/11/10 24/08/10 25/05/10 23/02/10 26/11/09 28/08/09 -
Price 0.11 0.11 0.12 0.10 0.19 0.22 0.63 -
P/RPS 1.48 1.74 2.34 2.13 3.94 4.41 16.50 -79.87%
P/EPS 57.29 -47.83 -11.32 125.00 -9.02 -6.61 -48.84 -
EY 1.75 -2.09 -8.83 0.80 -11.08 -15.14 -2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.79 0.62 1.19 1.20 3.18 -64.49%

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