[HLSCORP] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 44.9%
YoY- -16.85%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 33,430 39,618 24,984 113,496 176,356 217,008 178,774 -24.36%
PBT -1,402 828 25,460 -9,432 -10,184 -37,378 4,288 -
Tax -58 0 0 -320 1,838 14,510 -2,990 -48.13%
NP -1,460 828 25,460 -9,752 -8,346 -22,868 1,298 -
-
NP to SH -1,460 828 25,460 -9,752 -8,346 -22,868 1,298 -
-
Tax Rate - 0.00% 0.00% - - - 69.73% -
Total Cost 34,890 38,790 -476 123,248 184,702 239,876 177,476 -23.72%
-
Net Worth -1,102 -1,048 22,380 36,831 22,788 32,004 43,412 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth -1,102 -1,048 22,380 36,831 22,788 32,004 43,412 -
NOSH 52,517 52,405 53,285 52,616 43,824 43,842 43,851 3.04%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin -4.37% 2.09% 101.91% -8.59% -4.73% -10.54% 0.73% -
ROE 0.00% 0.00% 113.76% -26.48% -36.62% -71.45% 2.99% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 63.65 75.60 46.89 215.70 402.42 494.98 407.68 -26.59%
EPS -2.78 1.58 47.78 -18.88 -19.04 -52.16 2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.021 -0.02 0.42 0.70 0.52 0.73 0.99 -
Adjusted Per Share Value based on latest NOSH - 52,621
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 36.73 43.53 27.45 124.71 193.78 238.45 196.44 -24.36%
EPS -1.60 0.91 27.98 -10.72 -9.17 -25.13 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0121 -0.0115 0.2459 0.4047 0.2504 0.3517 0.477 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.35 0.19 0.23 0.33 1.12 0.80 0.74 -
P/RPS 0.55 0.25 0.49 0.15 0.28 0.16 0.18 20.44%
P/EPS -12.59 12.03 0.48 -1.78 -5.88 -1.53 25.00 -
EY -7.94 8.32 207.74 -56.16 -17.00 -65.20 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.55 0.47 2.15 1.10 0.75 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 28/08/06 01/09/05 27/08/04 23/09/03 15/08/02 -
Price 0.25 0.23 0.14 0.46 1.17 0.68 0.69 -
P/RPS 0.39 0.30 0.30 0.21 0.29 0.14 0.17 14.82%
P/EPS -8.99 14.56 0.29 -2.48 -6.14 -1.30 23.31 -
EY -11.12 6.87 341.29 -40.29 -16.28 -76.71 4.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.33 0.66 2.25 0.93 0.70 -

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