[HLSCORP] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 28.22%
YoY- 2.1%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 30,729 42,115 86,417 114,666 130,673 139,723 139,195 -63.37%
PBT -10,836 7,189 1,777 -11,377 -15,669 -14,828 -8,110 21.24%
Tax 46,692 47 -248 -408 -408 -450 -795 -
NP 35,856 7,236 1,529 -11,785 -16,077 -15,278 -8,905 -
-
NP to SH -10,994 7,513 2,241 -10,915 -15,207 -14,843 -8,905 15.03%
-
Tax Rate - -0.65% 13.96% - - - - -
Total Cost -5,127 34,879 84,888 126,451 146,750 155,001 148,100 -
-
Net Worth -1,578 21,711 22,379 9,576 9,460 30,520 36,834 -
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth -1,578 21,711 22,379 9,576 9,460 30,520 36,834 -
NOSH 52,616 52,380 53,285 53,200 52,645 52,622 52,621 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 116.68% 17.18% 1.77% -10.28% -12.30% -10.93% -6.40% -
ROE 0.00% 34.60% 10.01% -113.98% -160.75% -48.63% -24.18% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 58.40 80.40 162.18 215.54 248.22 265.52 264.52 -63.37%
EPS -20.89 14.34 4.21 -20.52 -28.89 -28.21 -16.92 15.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.4145 0.42 0.18 0.1797 0.58 0.70 -
Adjusted Per Share Value based on latest NOSH - 53,200
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.77 46.28 94.96 126.00 143.59 153.53 152.95 -63.36%
EPS -12.08 8.26 2.46 -11.99 -16.71 -16.31 -9.78 15.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0173 0.2386 0.2459 0.1052 0.104 0.3354 0.4047 -
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.14 0.17 0.23 0.32 0.26 0.50 0.33 -
P/RPS 0.24 0.21 0.14 0.15 0.10 0.19 0.12 58.53%
P/EPS -0.67 1.19 5.47 -1.56 -0.90 -1.77 -1.95 -50.84%
EY -149.25 84.37 18.29 -64.12 -111.10 -56.41 -51.28 103.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.41 0.55 1.78 1.45 0.86 0.47 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 01/03/07 06/12/06 28/08/06 31/05/06 01/03/06 30/11/05 01/09/05 -
Price 0.12 0.17 0.14 0.17 0.28 0.32 0.46 -
P/RPS 0.21 0.21 0.09 0.08 0.11 0.12 0.17 15.08%
P/EPS -0.57 1.19 3.33 -0.83 -0.97 -1.13 -2.72 -64.61%
EY -174.12 84.37 30.04 -120.69 -103.16 -88.15 -36.79 181.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.41 0.33 0.94 1.56 0.55 0.66 -

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