[HLSCORP] QoQ TTM Result on 31-Dec-2012

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012
Profit Trend
QoQ- 247.27%
YoY- 285.6%
Quarter Report
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 4,735 5,325 5,160 7,951 10,614 15,989 20,280 -61.91%
PBT 2,938 -2,212 -5,518 -4,321 -1,807 -599 -253 -
Tax -50 251 251 251 251 0 0 -
NP 2,888 -1,961 -5,267 -4,070 -1,556 -599 -253 -
-
NP to SH 2,888 -1,961 -5,267 -4,070 -1,556 -599 -253 -
-
Tax Rate 1.70% - - - - - - -
Total Cost 1,847 7,286 10,427 12,021 12,170 16,588 20,533 -79.77%
-
Net Worth -13,377 -12,724 -11,891 -11,550 13,349 13,573 14,942 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -13,377 -12,724 -11,891 -11,550 13,349 13,573 14,942 -
NOSH 91,006 90,891 91,473 90,949 90,813 90,491 91,111 -0.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 60.99% -36.83% -102.07% -51.19% -14.66% -3.75% -1.25% -
ROE 0.00% 0.00% 0.00% 0.00% -11.66% -4.41% -1.69% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.20 5.86 5.64 8.74 11.69 17.67 22.26 -61.90%
EPS 3.17 -2.16 -5.76 -4.48 -1.71 -0.66 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.147 -0.14 -0.13 -0.127 0.147 0.15 0.164 -
Adjusted Per Share Value based on latest NOSH - 91,006
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.20 5.85 5.67 8.74 11.66 17.57 22.28 -61.92%
EPS 3.17 -2.15 -5.79 -4.47 -1.71 -0.66 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.147 -0.1398 -0.1307 -0.1269 0.1467 0.1492 0.1642 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.02 0.03 0.04 0.12 0.16 0.12 0.12 -
P/RPS 0.38 0.51 0.71 1.37 1.37 0.68 0.54 -20.80%
P/EPS 0.63 -1.39 -0.69 -2.68 -9.34 -18.13 -43.21 -
EY 158.67 -71.92 -143.95 -37.29 -10.71 -5.52 -2.31 -
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 1.09 0.80 0.73 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 23/05/12 28/02/12 25/11/11 24/08/11 -
Price 0.035 0.03 0.04 0.05 0.12 0.13 0.12 -
P/RPS 0.67 0.51 0.71 0.57 1.03 0.74 0.54 15.39%
P/EPS 1.10 -1.39 -0.69 -1.12 -7.00 -19.64 -43.21 -
EY 90.67 -71.92 -143.95 -89.50 -14.28 -5.09 -2.31 -
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 0.82 0.87 0.73 -

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