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

Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 67.3%
YoY- 51.23%
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 694 786 1,817 2,790 1,671 1,620 1,181 -8.47%
PBT -1,349 -1,697 -788 -376 -770 -134 -452 19.98%
Tax 0 0 0 0 -1 -5 -17 -
NP -1,349 -1,697 -788 -376 -771 -139 -469 19.24%
-
NP to SH -1,349 -1,697 -788 -376 -771 -139 -469 19.24%
-
Tax Rate - - - - - - - -
Total Cost 2,043 2,483 2,605 3,166 2,442 1,759 1,650 3.62%
-
Net Worth 9,428 9,905 12,621 15,986 19,640 19,561 15,242 -7.69%
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 9,428 9,905 12,621 15,986 19,640 19,561 15,242 -7.69%
NOSH 145,053 131,550 131,333 129,655 130,677 126,363 130,277 1.80%
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 -194.38% -215.90% -43.37% -13.48% -46.14% -8.58% -39.71% -
ROE -14.31% -17.13% -6.24% -2.35% -3.93% -0.71% -3.08% -
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 0.48 0.60 1.38 2.15 1.28 1.28 0.91 -10.10%
EPS -0.93 -1.29 -0.60 -0.29 -0.59 -0.11 -0.36 17.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.0753 0.0961 0.1233 0.1503 0.1548 0.117 -9.32%
Adjusted Per Share Value based on latest NOSH - 129,655
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 0.06 0.06 0.15 0.23 0.14 0.13 0.10 -8.15%
EPS -0.11 -0.14 -0.06 -0.03 -0.06 -0.01 -0.04 18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0077 0.0081 0.0103 0.013 0.016 0.0159 0.0124 -7.63%
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 0.10 0.09 0.07 0.16 0.17 0.17 0.25 -
P/RPS 20.90 15.06 5.06 7.44 13.29 13.26 27.58 -4.51%
P/EPS -10.75 -6.98 -11.67 -55.17 -28.81 -154.55 -69.44 -26.71%
EY -9.30 -14.33 -8.57 -1.81 -3.47 -0.65 -1.44 36.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.20 0.73 1.30 1.13 1.10 2.14 -5.33%
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 13/05/11 19/05/10 20/05/09 22/05/08 23/05/07 25/05/06 26/05/05 -
Price 0.09 0.08 0.07 0.14 0.17 0.17 0.21 -
P/RPS 18.81 13.39 5.06 6.51 13.29 13.26 23.17 -3.41%
P/EPS -9.68 -6.20 -11.67 -48.28 -28.81 -154.55 -58.33 -25.85%
EY -10.33 -16.13 -8.57 -2.07 -3.47 -0.65 -1.71 34.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.06 0.73 1.14 1.13 1.10 1.79 -4.24%

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