[HLSCORP] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -646.84%
YoY- -199.39%
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 35,700 41,876 26,068 90,096 167,880 162,504 138,932 -20.24%
PBT 520 928 -532 -17,700 -9,444 -12,880 4,140 -29.21%
Tax 0 0 0 0 3,532 4,164 -1,528 -
NP 520 928 -532 -17,700 -5,912 -8,716 2,612 -23.56%
-
NP to SH 520 928 -532 -17,700 -5,912 -8,716 2,612 -23.56%
-
Tax Rate 0.00% 0.00% - - - - 36.91% -
Total Cost 35,180 40,948 26,600 107,796 173,792 171,220 136,320 -20.19%
-
Net Worth -259 -1,054 9,576 24,729 24,998 41,650 43,387 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth -259 -1,054 9,576 24,729 24,998 41,650 43,387 -
NOSH 52,000 52,727 53,200 52,615 43,857 43,843 43,825 2.88%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.46% 2.22% -2.04% -19.65% -3.52% -5.36% 1.88% -
ROE 0.00% 0.00% -5.56% -71.57% -23.65% -20.93% 6.02% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 68.65 79.42 49.00 171.23 382.78 370.65 317.01 -22.48%
EPS 1.00 1.76 -1.00 -33.64 -13.48 -19.88 5.96 -25.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.005 -0.02 0.18 0.47 0.57 0.95 0.99 -
Adjusted Per Share Value based on latest NOSH - 52,615
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 39.23 46.01 28.64 99.00 184.47 178.56 152.66 -20.24%
EPS 0.57 1.02 -0.58 -19.45 -6.50 -9.58 2.87 -23.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0029 -0.0116 0.1052 0.2717 0.2747 0.4577 0.4767 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.36 0.15 0.32 1.05 1.08 0.56 0.97 -
P/RPS 0.52 0.19 0.65 0.61 0.28 0.15 0.31 8.99%
P/EPS 36.00 8.52 -32.00 -3.12 -8.01 -2.82 16.28 14.12%
EY 2.78 11.73 -3.13 -32.04 -12.48 -35.50 6.14 -12.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.78 2.23 1.89 0.59 0.98 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 28/05/07 31/05/06 31/05/05 28/05/04 27/05/03 15/05/02 -
Price 0.33 0.12 0.17 0.25 1.07 0.67 0.86 -
P/RPS 0.48 0.15 0.35 0.15 0.28 0.18 0.27 10.05%
P/EPS 33.00 6.82 -17.00 -0.74 -7.94 -3.37 14.43 14.76%
EY 3.03 14.67 -5.88 -134.56 -12.60 -29.67 6.93 -12.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.94 0.53 1.88 0.71 0.87 -

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