[HLSCORP] QoQ TTM Result on 30-Sep-2001 [#3]

Announcement Date
12-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -20.27%
YoY- -51.19%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 191,655 189,998 201,277 221,920 236,547 237,993 231,026 -11.74%
PBT -5,507 -5,515 -6,396 8,404 10,062 12,073 12,934 -
Tax -3,299 -3,287 -3,059 -4,930 -6,081 -6,451 -7,069 -39.91%
NP -8,806 -8,802 -9,455 3,474 3,981 5,622 5,865 -
-
NP to SH -8,806 -9,830 -10,935 1,994 2,501 5,170 5,865 -
-
Tax Rate - - - 58.66% 60.44% 53.43% 54.65% -
Total Cost 200,461 198,800 210,732 218,446 232,566 232,371 225,161 -7.47%
-
Net Worth 39,600 43,387 50,879 53,979 52,717 52,660 65,325 -28.43%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 39,600 43,387 50,879 53,979 52,717 52,660 65,325 -28.43%
NOSH 40,000 43,825 43,861 43,886 43,931 43,883 43,842 -5.94%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -4.59% -4.63% -4.70% 1.57% 1.68% 2.36% 2.54% -
ROE -22.24% -22.66% -21.49% 3.69% 4.74% 9.82% 8.98% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 479.14 433.53 458.89 505.67 538.44 542.33 526.95 -6.16%
EPS -22.02 -22.43 -24.93 4.54 5.69 11.78 13.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 1.16 1.23 1.20 1.20 1.49 -23.91%
Adjusted Per Share Value based on latest NOSH - 43,886
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 210.59 208.77 221.17 243.85 259.92 261.51 253.86 -11.74%
EPS -9.68 -10.80 -12.02 2.19 2.75 5.68 6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4351 0.4767 0.5591 0.5931 0.5793 0.5786 0.7178 -28.44%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.74 0.97 1.12 0.94 0.81 0.84 1.06 -
P/RPS 0.15 0.22 0.24 0.19 0.15 0.15 0.20 -17.49%
P/EPS -3.36 -4.32 -4.49 20.69 14.23 7.13 7.92 -
EY -29.75 -23.12 -22.26 4.83 7.03 14.03 12.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.98 0.97 0.76 0.67 0.70 0.71 3.73%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 15/08/02 15/05/02 28/02/02 12/11/01 27/08/01 03/07/01 30/03/01 -
Price 0.69 0.86 0.97 1.08 1.39 0.85 0.84 -
P/RPS 0.14 0.20 0.21 0.21 0.26 0.16 0.16 -8.53%
P/EPS -3.13 -3.83 -3.89 23.77 24.42 7.21 6.28 -
EY -31.91 -26.08 -25.70 4.21 4.10 13.86 15.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.87 0.84 0.88 1.16 0.71 0.56 16.08%

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