[HLSCORP] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -89.72%
YoY- -43.97%
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 4,014 4,163 5,293 8,925 10,469 6,517 22,524 -24.97%
PBT -551 71 -860 130 232 -133 -4,425 -29.32%
Tax 0 0 0 0 0 0 0 -
NP -551 71 -860 130 232 -133 -4,425 -29.32%
-
NP to SH -551 71 -860 130 232 -133 -4,425 -29.32%
-
Tax Rate - 0.00% - 0.00% 0.00% - - -
Total Cost 4,565 4,092 6,153 8,795 10,237 6,650 26,949 -25.60%
-
Net Worth 14,271 14,288 15,901 -259 -1,054 9,576 24,729 -8.75%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 14,271 14,288 15,901 -259 -1,054 9,576 24,729 -8.75%
NOSH 90,327 88,750 81,132 52,000 52,727 53,200 52,615 9.42%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -13.73% 1.71% -16.25% 1.46% 2.22% -2.04% -19.65% -
ROE -3.86% 0.50% -5.41% 0.00% 0.00% -1.39% -17.89% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 4.44 4.69 6.52 17.16 19.86 12.25 42.81 -31.44%
EPS -0.61 0.08 -1.06 0.25 0.44 -0.25 -8.41 -35.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.158 0.161 0.196 -0.005 -0.02 0.18 0.47 -16.60%
Adjusted Per Share Value based on latest NOSH - 52,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 4.41 4.57 5.82 9.81 11.50 7.16 24.75 -24.97%
EPS -0.61 0.08 -0.94 0.14 0.25 -0.15 -4.86 -29.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1568 0.157 0.1747 -0.0029 -0.0116 0.1052 0.2717 -8.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.11 0.14 0.28 0.36 0.15 0.32 1.05 -
P/RPS 2.48 2.98 4.29 2.10 0.76 2.61 2.45 0.20%
P/EPS -18.03 175.00 -26.42 144.00 34.09 -128.00 -12.49 6.30%
EY -5.55 0.57 -3.79 0.69 2.93 -0.78 -8.01 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.87 1.43 0.00 0.00 1.78 2.23 -17.55%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 24/05/11 25/05/10 21/05/09 28/05/08 28/05/07 31/05/06 31/05/05 -
Price 0.13 0.10 0.29 0.33 0.12 0.17 0.25 -
P/RPS 2.93 2.13 4.45 1.92 0.60 1.39 0.58 30.97%
P/EPS -21.31 125.00 -27.36 132.00 27.27 -68.00 -2.97 38.85%
EY -4.69 0.80 -3.66 0.76 3.67 -1.47 -33.64 -27.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.62 1.48 0.00 0.00 0.94 0.53 7.54%

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