[HLSCORP] QoQ TTM Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -6.92%
YoY- 2140.83%
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 15,978 17,108 23,293 27,998 32,651 36,283 38,083 -43.98%
PBT -5,770 -6,701 -8,678 2,689 2,918 3,908 8,551 -
Tax -1 -1 0 0 -29 -29 -29 -89.42%
NP -5,771 -6,702 -8,678 2,689 2,889 3,879 8,522 -
-
NP to SH -5,771 -6,702 -8,678 2,689 2,889 3,879 8,522 -
-
Tax Rate - - - 0.00% 0.99% 0.74% 0.34% -
Total Cost 21,749 23,810 31,971 25,309 29,762 32,404 29,561 -18.51%
-
Net Worth 14,288 14,563 15,744 16,269 15,901 16,464 15,385 -4.81%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 14,288 14,563 15,744 16,269 15,901 16,464 15,385 -4.81%
NOSH 88,750 91,019 86,036 82,170 81,132 81,104 61,297 28.01%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -36.12% -39.17% -37.26% 9.60% 8.85% 10.69% 22.38% -
ROE -40.39% -46.02% -55.12% 16.53% 18.17% 23.56% 55.39% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 18.00 18.80 27.07 34.07 40.24 44.74 62.13 -56.24%
EPS -6.50 -7.36 -10.09 3.27 3.56 4.78 13.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.161 0.16 0.183 0.198 0.196 0.203 0.251 -25.64%
Adjusted Per Share Value based on latest NOSH - 82,170
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 17.56 18.80 25.59 30.76 35.88 39.87 41.85 -43.98%
EPS -6.34 -7.36 -9.54 2.95 3.17 4.26 9.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.157 0.16 0.173 0.1788 0.1747 0.1809 0.1691 -4.83%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.14 0.22 0.32 0.48 0.28 0.26 0.34 -
P/RPS 0.78 1.17 1.18 1.41 0.70 0.58 0.55 26.25%
P/EPS -2.15 -2.99 -3.17 14.67 7.86 5.44 2.45 -
EY -46.45 -33.47 -31.52 6.82 12.72 18.40 40.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.38 1.75 2.42 1.43 1.28 1.35 -25.41%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 26/11/09 28/08/09 21/05/09 26/02/09 27/11/08 -
Price 0.10 0.19 0.22 0.63 0.29 0.34 0.28 -
P/RPS 0.56 1.01 0.81 1.85 0.72 0.76 0.45 15.71%
P/EPS -1.54 -2.58 -2.18 19.25 8.14 7.11 2.01 -
EY -65.03 -38.75 -45.85 5.19 12.28 14.07 49.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.19 1.20 3.18 1.48 1.67 1.12 -32.60%

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