[HLSCORP] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 59.71%
YoY- 75.14%
Quarter Report
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 2,350 7,804 8,819 8,430 16,715 19,809 12,492 -24.28%
PBT -3,934 -222 -893 -1,920 -701 414 12,730 -
Tax 0 0 0 0 -29 0 0 -
NP -3,934 -222 -893 -1,920 -730 414 12,730 -
-
NP to SH -3,934 -222 -893 -1,920 -730 414 12,730 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 6,284 8,026 9,712 10,350 17,445 19,395 -238 -
-
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% -1.46% -6.45% -11.87% 0.00% 0.00% 56.88% -
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 2.58 8.44 9.68 10.32 31.83 37.80 23.44 -30.74%
EPS -4.32 -0.24 -0.98 -2.35 -1.39 0.79 23.89 -
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 - 91,111
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.58 8.58 9.69 9.26 18.37 21.77 13.73 -24.29%
EPS -4.32 -0.24 -0.98 -2.11 -0.80 0.45 13.99 -
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 1.55 1.42 1.14 4.65 1.10 0.50 0.98 7.93%
P/EPS -0.93 -50.00 -11.22 -20.43 -25.18 24.05 0.96 -
EY -108.00 -2.00 -8.91 -4.90 -3.97 4.16 103.87 -
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 1.55 1.42 1.24 6.11 0.79 0.61 0.60 17.12%
P/EPS -0.93 -50.00 -12.24 -26.81 -17.99 29.11 0.59 -
EY -108.00 -2.00 -8.17 -3.73 -5.56 3.43 170.64 -
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