[HM] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -77.73%
YoY- -72.55%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 6,862 6,463 6,024 6,666 7,104 5,393 4,212 38.57%
PBT -865 -957 -1,275 295 1,160 1,128 1,580 -
Tax -34 -39 -51 -46 -275 -266 -249 -73.57%
NP -899 -996 -1,326 249 885 862 1,331 -
-
NP to SH -899 -996 -1,326 249 1,118 1,095 1,564 -
-
Tax Rate - - - 15.59% 23.71% 23.58% 15.76% -
Total Cost 7,761 7,459 7,350 6,417 6,219 4,531 2,881 93.95%
-
Net Worth 20,759 19,561 20,432 14,642 13,328 15,242 13,326 34.49%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 20,759 19,561 20,432 14,642 13,328 15,242 13,326 34.49%
NOSH 133,333 126,363 131,142 126,666 115,000 130,277 109,499 14.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -13.10% -15.41% -22.01% 3.74% 12.46% 15.98% 31.60% -
ROE -4.33% -5.09% -6.49% 1.70% 8.39% 7.18% 11.74% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.15 5.11 4.59 5.26 6.18 4.14 3.85 21.46%
EPS -0.67 -0.79 -1.01 0.20 0.97 0.84 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1557 0.1548 0.1558 0.1156 0.1159 0.117 0.1217 17.90%
Adjusted Per Share Value based on latest NOSH - 126,666
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.56 0.53 0.49 0.54 0.58 0.44 0.34 39.59%
EPS -0.07 -0.08 -0.11 0.02 0.09 0.09 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0169 0.0159 0.0166 0.0119 0.0108 0.0124 0.0108 34.89%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.17 0.17 0.12 0.24 0.23 0.25 0.31 -
P/RPS 3.30 3.32 2.61 4.56 3.72 6.04 8.06 -44.95%
P/EPS -25.21 -21.57 -11.87 122.09 23.66 29.74 21.70 -
EY -3.97 -4.64 -8.43 0.82 4.23 3.36 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.10 0.77 2.08 1.98 2.14 2.55 -43.34%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 25/05/06 23/02/06 24/11/05 23/08/05 - - -
Price 0.14 0.17 0.16 0.14 0.20 0.00 0.00 -
P/RPS 2.72 3.32 3.48 2.66 3.24 0.00 0.00 -
P/EPS -20.76 -21.57 -15.82 71.22 20.57 0.00 0.00 -
EY -4.82 -4.64 -6.32 1.40 4.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.10 1.03 1.21 1.73 0.00 0.00 -

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