[HLSCORP] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
06-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 235.25%
YoY- 150.62%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 38,046 34,681 30,729 42,115 86,417 114,666 130,673 -56.17%
PBT -23,153 -10,471 -10,836 7,189 1,777 -11,377 -15,669 29.82%
Tax 46,692 46,692 46,692 47 -248 -408 -408 -
NP 23,539 36,221 35,856 7,236 1,529 -11,785 -16,077 -
-
NP to SH -23,153 -10,629 -10,994 7,513 2,241 -10,915 -15,207 32.44%
-
Tax Rate - - - -0.65% 13.96% - - -
Total Cost 14,507 -1,540 -5,127 34,879 84,888 126,451 146,750 -78.71%
-
Net Worth -1,064 -1,054 -1,578 21,711 22,379 9,576 9,460 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth -1,064 -1,054 -1,578 21,711 22,379 9,576 9,460 -
NOSH 53,235 52,727 52,616 52,380 53,285 53,200 52,645 0.74%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 61.87% 104.44% 116.68% 17.18% 1.77% -10.28% -12.30% -
ROE 0.00% 0.00% 0.00% 34.60% 10.01% -113.98% -160.75% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 71.47 65.77 58.40 80.40 162.18 215.54 248.22 -56.49%
EPS -43.49 -20.16 -20.89 14.34 4.21 -20.52 -28.89 31.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.02 -0.02 -0.03 0.4145 0.42 0.18 0.1797 -
Adjusted Per Share Value based on latest NOSH - 52,380
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 41.81 38.11 33.77 46.28 94.96 126.00 143.59 -56.16%
EPS -25.44 -11.68 -12.08 8.26 2.46 -11.99 -16.71 32.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0117 -0.0116 -0.0173 0.2386 0.2459 0.1052 0.104 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.19 0.15 0.14 0.17 0.23 0.32 0.26 -
P/RPS 0.27 0.23 0.24 0.21 0.14 0.15 0.10 94.25%
P/EPS -0.44 -0.74 -0.67 1.19 5.47 -1.56 -0.90 -38.02%
EY -228.90 -134.39 -149.25 84.37 18.29 -64.12 -111.10 62.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.41 0.55 1.78 1.45 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 28/05/07 01/03/07 06/12/06 28/08/06 31/05/06 01/03/06 -
Price 0.23 0.12 0.12 0.17 0.14 0.17 0.28 -
P/RPS 0.32 0.18 0.21 0.21 0.09 0.08 0.11 104.18%
P/EPS -0.53 -0.60 -0.57 1.19 3.33 -0.83 -0.97 -33.23%
EY -189.09 -167.99 -174.12 84.37 30.04 -120.69 -103.16 49.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.41 0.33 0.94 1.56 -

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