[HLSCORP] QoQ TTM Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 1.66%
YoY- -311.05%
Quarter Report
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 21,146 21,295 18,859 17,497 15,978 17,108 23,293 -6.24%
PBT -1,545 -923 -3,015 -5,674 -5,770 -6,701 -8,678 -68.38%
Tax 0 0 -1 -1 -1 -1 0 -
NP -1,545 -923 -3,016 -5,675 -5,771 -6,702 -8,678 -68.38%
-
NP to SH -1,545 -923 -3,016 -5,675 -5,771 -6,702 -8,678 -68.38%
-
Tax Rate - - - - - - - -
Total Cost 22,691 22,218 21,875 23,172 21,749 23,810 31,971 -20.44%
-
Net Worth 14,271 14,941 13,882 13,823 14,288 14,563 15,744 -6.34%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 14,271 14,941 13,882 13,823 14,288 14,563 15,744 -6.34%
NOSH 90,327 91,666 89,565 90,943 88,750 91,019 86,036 3.30%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -7.31% -4.33% -15.99% -32.43% -36.12% -39.17% -37.26% -
ROE -10.83% -6.18% -21.73% -41.05% -40.39% -46.02% -55.12% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.41 23.23 21.06 19.24 18.00 18.80 27.07 -9.23%
EPS -1.71 -1.01 -3.37 -6.24 -6.50 -7.36 -10.09 -69.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.158 0.163 0.155 0.152 0.161 0.16 0.183 -9.33%
Adjusted Per Share Value based on latest NOSH - 90,943
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 23.24 23.40 20.72 19.23 17.56 18.80 25.59 -6.22%
EPS -1.70 -1.01 -3.31 -6.24 -6.34 -7.36 -9.54 -68.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1568 0.1642 0.1525 0.1519 0.157 0.16 0.173 -6.35%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.11 0.10 0.10 0.11 0.14 0.22 0.32 -
P/RPS 0.47 0.43 0.47 0.57 0.78 1.17 1.18 -45.89%
P/EPS -6.43 -9.93 -2.97 -1.76 -2.15 -2.99 -3.17 60.30%
EY -15.55 -10.07 -33.67 -56.73 -46.45 -33.47 -31.52 -37.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.61 0.65 0.72 0.87 1.38 1.75 -45.74%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 24/05/11 28/02/11 23/11/10 24/08/10 25/05/10 23/02/10 26/11/09 -
Price 0.13 0.11 0.11 0.12 0.10 0.19 0.22 -
P/RPS 0.56 0.47 0.52 0.62 0.56 1.01 0.81 -21.83%
P/EPS -7.60 -10.92 -3.27 -1.92 -1.54 -2.58 -2.18 130.09%
EY -13.16 -9.15 -30.61 -52.00 -65.03 -38.75 -45.85 -56.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.67 0.71 0.79 0.62 1.19 1.20 -22.43%

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