[HM] QoQ TTM Result on 31-Mar-2007 [#1]

Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -1404.44%
YoY- 41.06%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 6,790 6,945 7,964 7,503 7,452 6,828 6,862 -0.69%
PBT -3,945 -2,505 -1,593 -578 58 -1,132 -865 174.25%
Tax -1 -3 -5 -9 -13 -29 -34 -90.41%
NP -3,946 -2,508 -1,598 -587 45 -1,161 -899 167.35%
-
NP to SH -3,946 -2,508 -1,598 -587 45 -1,161 -899 167.35%
-
Tax Rate - - - - 22.41% - - -
Total Cost 10,736 9,453 9,562 8,090 7,407 7,989 7,761 24.07%
-
Net Worth 16,681 17,787 18,802 19,640 20,434 20,291 20,759 -13.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 16,681 17,787 18,802 19,640 20,434 20,291 20,759 -13.53%
NOSH 132,183 131,860 131,029 130,677 130,909 131,764 133,333 -0.57%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -58.11% -36.11% -20.07% -7.82% 0.60% -17.00% -13.10% -
ROE -23.65% -14.10% -8.50% -2.99% 0.22% -5.72% -4.33% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.14 5.27 6.08 5.74 5.69 5.18 5.15 -0.12%
EPS -2.99 -1.90 -1.22 -0.45 0.03 -0.88 -0.67 170.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1262 0.1349 0.1435 0.1503 0.1561 0.154 0.1557 -13.03%
Adjusted Per Share Value based on latest NOSH - 130,677
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 0.55 0.56 0.65 0.61 0.61 0.55 0.56 -1.19%
EPS -0.32 -0.20 -0.13 -0.05 0.00 -0.09 -0.07 174.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0136 0.0145 0.0153 0.016 0.0166 0.0165 0.0169 -13.44%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.16 0.18 0.19 0.17 0.15 0.14 0.17 -
P/RPS 3.11 3.42 3.13 2.96 2.64 2.70 3.30 -3.86%
P/EPS -5.36 -9.46 -15.58 -37.85 436.36 -15.89 -25.21 -64.27%
EY -18.66 -10.57 -6.42 -2.64 0.23 -6.29 -3.97 179.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.33 1.32 1.13 0.96 0.91 1.09 10.69%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 22/11/07 22/08/07 23/05/07 15/02/07 23/11/06 23/08/06 -
Price 0.16 0.16 0.17 0.17 0.15 0.14 0.14 -
P/RPS 3.11 3.04 2.80 2.96 2.64 2.70 2.72 9.31%
P/EPS -5.36 -8.41 -13.94 -37.85 436.36 -15.89 -20.76 -59.35%
EY -18.66 -11.89 -7.17 -2.64 0.23 -6.29 -4.82 145.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.19 1.18 1.13 0.96 0.91 0.90 25.72%

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