[HLSCORP] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 35.82%
YoY- -1672.07%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 4,700 15,608 17,638 16,860 33,430 39,618 24,984 -24.28%
PBT -7,868 -444 -1,786 -3,840 -1,402 828 25,460 -
Tax 0 0 0 0 -58 0 0 -
NP -7,868 -444 -1,786 -3,840 -1,460 828 25,460 -
-
NP to SH -7,868 -444 -1,786 -3,840 -1,460 828 25,460 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 12,568 16,052 19,424 20,700 34,890 38,790 -476 -
-
Net Worth -11,838 15,170 13,850 16,177 -1,102 -1,048 22,380 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth -11,838 15,170 13,850 16,177 -1,102 -1,048 22,380 -
NOSH 91,064 92,500 91,122 81,702 52,517 52,405 53,285 9.33%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -167.40% -2.84% -10.13% -22.78% -4.37% 2.09% 101.91% -
ROE 0.00% -2.93% -12.89% -23.74% 0.00% 0.00% 113.76% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.16 16.87 19.36 20.64 63.65 75.60 46.89 -30.75%
EPS -8.64 -0.48 -1.96 -4.70 -2.78 1.58 47.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.13 0.164 0.152 0.198 -0.021 -0.02 0.42 -
Adjusted Per Share Value based on latest NOSH - 91,473
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.16 17.15 19.38 18.53 36.73 43.53 27.45 -24.29%
EPS -8.65 -0.49 -1.96 -4.22 -1.60 0.91 27.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1301 0.1667 0.1522 0.1778 -0.0121 -0.0115 0.2459 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.04 0.12 0.11 0.48 0.35 0.19 0.23 -
P/RPS 0.78 0.71 0.57 2.33 0.55 0.25 0.49 8.04%
P/EPS -0.46 -25.00 -5.61 -10.21 -12.59 12.03 0.48 -
EY -216.00 -4.00 -17.82 -9.79 -7.94 8.32 207.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.73 0.72 2.42 0.00 0.00 0.55 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 24/08/10 28/08/09 28/08/08 30/08/07 28/08/06 -
Price 0.04 0.12 0.12 0.63 0.25 0.23 0.14 -
P/RPS 0.78 0.71 0.62 3.05 0.39 0.30 0.30 17.24%
P/EPS -0.46 -25.00 -6.12 -13.40 -8.99 14.56 0.29 -
EY -216.00 -4.00 -16.33 -7.46 -11.12 6.87 341.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.73 0.79 3.18 0.00 0.00 0.33 -

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