[HLSCORP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -43.0%
YoY- -237.93%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 34,284 37,909 26,002 144,080 185,282 262,306 214,220 -26.29%
PBT 10,401 685 16,680 -13,797 -5,341 -25,069 7,602 5.35%
Tax -38 0 0 -606 1,214 9,468 -3,486 -52.87%
NP 10,362 685 16,680 -14,404 -4,126 -15,601 4,116 16.61%
-
NP to SH 10,362 685 16,469 -13,945 -4,126 -15,601 4,116 16.61%
-
Tax Rate 0.37% 0.00% 0.00% - - - 45.86% -
Total Cost 23,921 37,224 9,322 158,484 189,409 277,907 210,104 -30.35%
-
Net Worth 13,944 -1,048 21,814 30,519 32,230 32,015 46,041 -18.03%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 13,944 -1,048 21,814 30,519 32,230 32,015 46,041 -18.03%
NOSH 55,553 52,448 52,628 52,619 44,151 43,856 43,849 4.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 30.23% 1.81% 64.15% -10.00% -2.23% -5.95% 1.92% -
ROE 74.32% 0.00% 75.50% -45.69% -12.80% -48.73% 8.94% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 61.71 72.28 49.41 273.81 419.65 598.10 488.54 -29.14%
EPS 18.65 1.31 31.29 -26.51 -9.35 -35.57 9.39 12.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.251 -0.02 0.4145 0.58 0.73 0.73 1.05 -21.20%
Adjusted Per Share Value based on latest NOSH - 52,622
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 37.67 41.66 28.57 158.32 203.59 288.23 235.39 -26.29%
EPS 11.39 0.75 18.10 -15.32 -4.53 -17.14 4.52 16.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1532 -0.0115 0.2397 0.3354 0.3542 0.3518 0.5059 -18.03%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.34 0.23 0.17 0.50 1.21 0.67 0.67 -
P/RPS 0.55 0.32 0.34 0.18 0.29 0.11 0.14 25.58%
P/EPS 1.82 17.60 0.54 -1.89 -12.95 -1.88 7.14 -20.35%
EY 54.86 5.68 184.08 -53.00 -7.72 -53.09 14.01 25.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.00 0.41 0.86 1.66 0.92 0.64 13.23%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 26/11/07 06/12/06 30/11/05 30/11/04 19/11/03 17/01/03 -
Price 0.28 0.40 0.17 0.32 1.24 0.75 0.70 -
P/RPS 0.45 0.55 0.34 0.12 0.30 0.13 0.14 21.46%
P/EPS 1.50 30.61 0.54 -1.21 -13.27 -2.11 7.46 -23.44%
EY 66.62 3.27 184.08 -82.82 -7.54 -47.43 13.41 30.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.00 0.41 0.55 1.70 1.03 0.67 8.93%

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