[HLSCORP] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -687.92%
YoY- -456.26%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 5,404 16,056 16,652 21,172 35,700 41,876 26,068 -23.05%
PBT -12,260 -2,204 284 -3,440 520 928 -532 68.61%
Tax 0 0 0 0 0 0 0 -
NP -12,260 -2,204 284 -3,440 520 928 -532 68.61%
-
NP to SH -12,260 -2,204 284 -3,440 520 928 -532 68.61%
-
Tax Rate - - 0.00% - 0.00% 0.00% - -
Total Cost 17,664 18,260 16,368 24,612 35,180 40,948 26,600 -6.58%
-
Net Worth -11,550 14,271 14,288 15,901 -259 -1,054 9,576 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth -11,550 14,271 14,288 15,901 -259 -1,054 9,576 -
NOSH 90,949 90,327 88,750 81,132 52,000 52,727 53,200 9.33%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -226.87% -13.73% 1.71% -16.25% 1.46% 2.22% -2.04% -
ROE 0.00% -15.44% 1.99% -21.63% 0.00% 0.00% -5.56% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.94 17.78 18.76 26.10 68.65 79.42 49.00 -29.62%
EPS -13.48 -2.44 0.32 -4.24 1.00 1.76 -1.00 54.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.127 0.158 0.161 0.196 -0.005 -0.02 0.18 -
Adjusted Per Share Value based on latest NOSH - 90,949
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.94 17.64 18.30 23.26 39.23 46.01 28.64 -23.04%
EPS -13.47 -2.42 0.31 -3.78 0.57 1.02 -0.58 68.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1269 0.1568 0.157 0.1747 -0.0029 -0.0116 0.1052 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.12 0.11 0.14 0.28 0.36 0.15 0.32 -
P/RPS 2.02 0.62 0.75 1.07 0.52 0.19 0.65 20.78%
P/EPS -0.89 -4.51 43.75 -6.60 36.00 8.52 -32.00 -44.92%
EY -112.33 -22.18 2.29 -15.14 2.78 11.73 -3.13 81.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.70 0.87 1.43 0.00 0.00 1.78 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 23/05/12 24/05/11 25/05/10 21/05/09 28/05/08 28/05/07 31/05/06 -
Price 0.05 0.13 0.10 0.29 0.33 0.12 0.17 -
P/RPS 0.84 0.73 0.53 1.11 0.48 0.15 0.35 15.69%
P/EPS -0.37 -5.33 31.25 -6.84 33.00 6.82 -17.00 -47.12%
EY -269.60 -18.77 3.20 -14.62 3.03 14.67 -5.88 89.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.82 0.62 1.48 0.00 0.00 0.94 -

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