[HLSCORP] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -10.78%
YoY- -96.75%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 17,638 16,860 33,430 39,618 24,984 113,496 176,356 -31.85%
PBT -1,786 -3,840 -1,402 828 25,460 -9,432 -10,184 -25.17%
Tax 0 0 -58 0 0 -320 1,838 -
NP -1,786 -3,840 -1,460 828 25,460 -9,752 -8,346 -22.65%
-
NP to SH -1,786 -3,840 -1,460 828 25,460 -9,752 -8,346 -22.65%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 19,424 20,700 34,890 38,790 -476 123,248 184,702 -31.28%
-
Net Worth 13,850 16,177 -1,102 -1,048 22,380 36,831 22,788 -7.96%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 13,850 16,177 -1,102 -1,048 22,380 36,831 22,788 -7.96%
NOSH 91,122 81,702 52,517 52,405 53,285 52,616 43,824 12.96%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -10.13% -22.78% -4.37% 2.09% 101.91% -8.59% -4.73% -
ROE -12.89% -23.74% 0.00% 0.00% 113.76% -26.48% -36.62% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 19.36 20.64 63.65 75.60 46.89 215.70 402.42 -39.67%
EPS -1.96 -4.70 -2.78 1.58 47.78 -18.88 -19.04 -31.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.198 -0.021 -0.02 0.42 0.70 0.52 -18.52%
Adjusted Per Share Value based on latest NOSH - 53,235
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 19.38 18.53 36.73 43.53 27.45 124.71 193.78 -31.85%
EPS -1.96 -4.22 -1.60 0.91 27.98 -10.72 -9.17 -22.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1778 -0.0121 -0.0115 0.2459 0.4047 0.2504 -7.95%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.11 0.48 0.35 0.19 0.23 0.33 1.12 -
P/RPS 0.57 2.33 0.55 0.25 0.49 0.15 0.28 12.57%
P/EPS -5.61 -10.21 -12.59 12.03 0.48 -1.78 -5.88 -0.78%
EY -17.82 -9.79 -7.94 8.32 207.74 -56.16 -17.00 0.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 2.42 0.00 0.00 0.55 0.47 2.15 -16.66%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 28/08/08 30/08/07 28/08/06 01/09/05 27/08/04 -
Price 0.12 0.63 0.25 0.23 0.14 0.46 1.17 -
P/RPS 0.62 3.05 0.39 0.30 0.30 0.21 0.29 13.49%
P/EPS -6.12 -13.40 -8.99 14.56 0.29 -2.48 -6.14 -0.05%
EY -16.33 -7.46 -11.12 6.87 341.29 -40.29 -16.28 0.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 3.18 0.00 0.00 0.33 0.66 2.25 -16.00%

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