[HLSCORP] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -413.07%
YoY- -876.06%
Quarter Report
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,446 1,364 3,790 4,014 6,821 5,655 4,656 -54.04%
PBT -1,032 -552 328 -551 176 -206 -964 4.63%
Tax 251 0 0 0 0 0 0 -
NP -781 -552 328 -551 176 -206 -964 -13.06%
-
NP to SH -781 -552 328 -551 176 -206 -964 -13.06%
-
Tax Rate - - 0.00% - 0.00% - - -
Total Cost 2,227 1,916 3,462 4,565 6,645 5,861 5,620 -45.95%
-
Net Worth 13,349 13,573 14,942 14,271 14,941 13,882 13,823 -2.29%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 13,349 13,573 14,942 14,271 14,941 13,882 13,823 -2.29%
NOSH 90,813 90,491 91,111 90,327 91,666 89,565 90,943 -0.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -54.01% -40.47% 8.65% -13.73% 2.58% -3.64% -20.70% -
ROE -5.85% -4.07% 2.20% -3.86% 1.18% -1.48% -6.97% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.59 1.51 4.16 4.44 7.44 6.31 5.12 -54.04%
EPS -0.86 -0.61 0.36 -0.61 0.19 -0.23 -1.06 -12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.147 0.15 0.164 0.158 0.163 0.155 0.152 -2.19%
Adjusted Per Share Value based on latest NOSH - 90,327
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.59 1.50 4.16 4.41 7.50 6.21 5.12 -54.04%
EPS -0.86 -0.61 0.36 -0.61 0.19 -0.23 -1.06 -12.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1467 0.1492 0.1642 0.1568 0.1642 0.1525 0.1519 -2.28%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.16 0.12 0.12 0.11 0.10 0.10 0.11 -
P/RPS 10.05 7.96 2.88 2.48 1.34 1.58 2.15 178.78%
P/EPS -18.60 -19.67 33.33 -18.03 52.08 -43.48 -10.38 47.37%
EY -5.38 -5.08 3.00 -5.55 1.92 -2.30 -9.64 -32.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.80 0.73 0.70 0.61 0.65 0.72 31.74%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 24/08/11 24/05/11 28/02/11 23/11/10 24/08/10 -
Price 0.12 0.13 0.12 0.13 0.11 0.11 0.12 -
P/RPS 7.54 8.62 2.88 2.93 1.48 1.74 2.34 117.69%
P/EPS -13.95 -21.31 33.33 -21.31 57.29 -47.83 -11.32 14.89%
EY -7.17 -4.69 3.00 -4.69 1.75 -2.09 -8.83 -12.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.87 0.73 0.82 0.67 0.71 0.79 2.50%

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