[HLSCORP] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
01-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -246.33%
YoY- 27.7%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 39,659 38,046 34,681 30,729 42,115 86,417 114,666 -50.69%
PBT -22,833 -23,153 -10,471 -10,836 7,189 1,777 -11,377 59.03%
Tax 46,692 46,692 46,692 46,692 47 -248 -408 -
NP 23,859 23,539 36,221 35,856 7,236 1,529 -11,785 -
-
NP to SH -22,833 -23,153 -10,629 -10,994 7,513 2,241 -10,915 63.49%
-
Tax Rate - - - - -0.65% 13.96% - -
Total Cost 15,800 14,507 -1,540 -5,127 34,879 84,888 126,451 -74.97%
-
Net Worth -1,052 -1,064 -1,054 -1,578 21,711 22,379 9,576 -
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth -1,052 -1,064 -1,054 -1,578 21,711 22,379 9,576 -
NOSH 52,631 53,235 52,727 52,616 52,380 53,285 53,200 -0.71%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 60.16% 61.87% 104.44% 116.68% 17.18% 1.77% -10.28% -
ROE 0.00% 0.00% 0.00% 0.00% 34.60% 10.01% -113.98% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 75.35 71.47 65.77 58.40 80.40 162.18 215.54 -50.34%
EPS -43.38 -43.49 -20.16 -20.89 14.34 4.21 -20.52 64.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.02 -0.02 -0.02 -0.03 0.4145 0.42 0.18 -
Adjusted Per Share Value based on latest NOSH - 52,616
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 43.58 41.81 38.11 33.77 46.28 94.96 126.00 -50.69%
EPS -25.09 -25.44 -11.68 -12.08 8.26 2.46 -11.99 63.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0116 -0.0117 -0.0116 -0.0173 0.2386 0.2459 0.1052 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.23 0.19 0.15 0.14 0.17 0.23 0.32 -
P/RPS 0.31 0.27 0.23 0.24 0.21 0.14 0.15 62.17%
P/EPS -0.53 -0.44 -0.74 -0.67 1.19 5.47 -1.56 -51.27%
EY -188.62 -228.90 -134.39 -149.25 84.37 18.29 -64.12 105.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.41 0.55 1.78 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 30/08/07 28/05/07 01/03/07 06/12/06 28/08/06 31/05/06 -
Price 0.40 0.23 0.12 0.12 0.17 0.14 0.17 -
P/RPS 0.53 0.32 0.18 0.21 0.21 0.09 0.08 252.33%
P/EPS -0.92 -0.53 -0.60 -0.57 1.19 3.33 -0.83 7.09%
EY -108.46 -189.09 -167.99 -174.12 84.37 30.04 -120.69 -6.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.41 0.33 0.94 -

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