[HLSCORP] YoY Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
15-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -0.61%
YoY- 143.85%
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 56,748 88,178 108,504 89,387 99,009 93,488 0 -100.00%
PBT -4,716 -5,092 -18,689 2,144 1,255 4,127 0 -100.00%
Tax -160 919 7,255 -1,495 -1,255 -2,242 0 -100.00%
NP -4,876 -4,173 -11,434 649 0 1,885 0 -100.00%
-
NP to SH -4,876 -4,173 -11,434 649 -1,480 1,885 0 -100.00%
-
Tax Rate - - - 69.73% 100.00% 54.33% - -
Total Cost 61,624 92,351 119,938 88,738 99,009 91,603 0 -100.00%
-
Net Worth 36,831 22,788 32,004 43,412 52,700 43,594 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 36,831 22,788 32,004 43,412 52,700 43,594 0 -100.00%
NOSH 52,616 43,824 43,842 43,851 43,916 30,700 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin -8.59% -4.73% -10.54% 0.73% 0.00% 2.02% 0.00% -
ROE -13.24% -18.31% -35.73% 1.49% -2.81% 4.32% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 107.85 201.21 247.49 203.84 225.45 304.52 0.00 -100.00%
EPS -9.44 -9.52 -26.08 1.48 -3.37 6.14 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.52 0.73 0.99 1.20 1.42 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 62.36 96.89 119.23 98.22 108.79 102.73 0.00 -100.00%
EPS -5.36 -4.59 -12.56 0.71 -1.63 2.07 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4047 0.2504 0.3517 0.477 0.5791 0.479 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - - -
Price 0.33 1.12 0.80 0.74 0.81 0.00 0.00 -
P/RPS 0.31 0.56 0.32 0.36 0.36 0.00 0.00 -100.00%
P/EPS -3.56 -11.76 -3.07 50.00 -24.04 0.00 0.00 -100.00%
EY -28.08 -8.50 -32.60 2.00 -4.16 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 2.15 1.10 0.75 0.67 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 01/09/05 27/08/04 23/09/03 15/08/02 27/08/01 22/08/00 - -
Price 0.46 1.17 0.68 0.69 1.39 2.20 0.00 -
P/RPS 0.43 0.58 0.27 0.34 0.62 0.72 0.00 -100.00%
P/EPS -4.96 -12.29 -2.61 46.62 -41.25 35.83 0.00 -100.00%
EY -20.15 -8.14 -38.35 2.14 -2.42 2.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 2.25 0.93 0.70 1.16 1.55 0.00 -100.00%

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