[HLSCORP] QoQ TTM Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 46.85%
YoY- 65.25%
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 20,280 21,146 21,295 18,859 17,497 15,978 17,108 12.04%
PBT -253 -1,545 -923 -3,015 -5,674 -5,770 -6,701 -88.81%
Tax 0 0 0 -1 -1 -1 -1 -
NP -253 -1,545 -923 -3,016 -5,675 -5,771 -6,702 -88.81%
-
NP to SH -253 -1,545 -923 -3,016 -5,675 -5,771 -6,702 -88.81%
-
Tax Rate - - - - - - - -
Total Cost 20,533 22,691 22,218 21,875 23,172 21,749 23,810 -9.42%
-
Net Worth 14,942 14,271 14,941 13,882 13,823 14,288 14,563 1.73%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 14,942 14,271 14,941 13,882 13,823 14,288 14,563 1.73%
NOSH 91,111 90,327 91,666 89,565 90,943 88,750 91,019 0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.25% -7.31% -4.33% -15.99% -32.43% -36.12% -39.17% -
ROE -1.69% -10.83% -6.18% -21.73% -41.05% -40.39% -46.02% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.26 23.41 23.23 21.06 19.24 18.00 18.80 11.95%
EPS -0.28 -1.71 -1.01 -3.37 -6.24 -6.50 -7.36 -88.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.164 0.158 0.163 0.155 0.152 0.161 0.16 1.66%
Adjusted Per Share Value based on latest NOSH - 89,565
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 22.28 23.24 23.40 20.72 19.23 17.56 18.80 12.02%
EPS -0.28 -1.70 -1.01 -3.31 -6.24 -6.34 -7.36 -88.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1642 0.1568 0.1642 0.1525 0.1519 0.157 0.16 1.74%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.12 0.11 0.10 0.10 0.11 0.14 0.22 -
P/RPS 0.54 0.47 0.43 0.47 0.57 0.78 1.17 -40.36%
P/EPS -43.21 -6.43 -9.93 -2.97 -1.76 -2.15 -2.99 496.21%
EY -2.31 -15.55 -10.07 -33.67 -56.73 -46.45 -33.47 -83.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.61 0.65 0.72 0.87 1.38 -34.66%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 24/05/11 28/02/11 23/11/10 24/08/10 25/05/10 23/02/10 -
Price 0.12 0.13 0.11 0.11 0.12 0.10 0.19 -
P/RPS 0.54 0.56 0.47 0.52 0.62 0.56 1.01 -34.20%
P/EPS -43.21 -7.60 -10.92 -3.27 -1.92 -1.54 -2.58 557.98%
EY -2.31 -13.16 -9.15 -30.61 -52.00 -65.03 -38.75 -84.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.82 0.67 0.71 0.79 0.62 1.19 -27.86%

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