[HLSCORP] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -21.98%
YoY- -98.59%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 4,656 3,137 7,790 9,340 5,975 34,224 46,208 -31.77%
PBT -964 -1,060 -831 181 12,863 -291 -2,731 -15.92%
Tax 0 0 -29 0 0 -160 36 -
NP -964 -1,060 -860 181 12,863 -451 -2,695 -15.74%
-
NP to SH -964 -1,060 -860 181 12,863 -451 -2,695 -15.74%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 5,620 4,197 8,650 9,159 -6,888 34,675 48,903 -30.26%
-
Net Worth 13,823 16,269 -1,107 -1,064 22,379 36,834 22,824 -8.01%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 13,823 16,269 -1,107 -1,064 22,379 36,834 22,824 -8.01%
NOSH 90,943 82,170 52,760 53,235 53,285 52,621 43,893 12.90%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -20.70% -33.79% -11.04% 1.94% 215.28% -1.32% -5.83% -
ROE -6.97% -6.52% 0.00% 0.00% 57.48% -1.22% -11.81% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.12 3.82 14.76 17.54 11.21 65.04 105.27 -39.56%
EPS -1.06 -1.29 -1.63 0.34 24.14 -1.03 -6.15 -25.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.198 -0.021 -0.02 0.42 0.70 0.52 -18.52%
Adjusted Per Share Value based on latest NOSH - 53,235
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 5.12 3.45 8.56 10.26 6.57 37.61 50.77 -31.76%
EPS -1.06 -1.16 -0.94 0.20 14.13 -0.50 -2.96 -15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1519 0.1788 -0.0122 -0.0117 0.2459 0.4047 0.2508 -8.01%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.11 0.48 0.35 0.19 0.23 0.33 1.12 -
P/RPS 2.15 12.57 2.37 1.08 2.05 0.51 1.06 12.50%
P/EPS -10.38 -37.21 -21.47 55.88 0.95 -38.50 -18.24 -8.96%
EY -9.64 -2.69 -4.66 1.79 104.96 -2.60 -5.48 9.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 2.42 0.00 0.00 0.55 0.47 2.15 -16.66%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 28/08/09 28/08/08 30/08/07 28/08/06 01/09/05 27/08/04 -
Price 0.12 0.63 0.25 0.23 0.14 0.46 1.17 -
P/RPS 2.34 16.50 1.69 1.31 1.25 0.71 1.11 13.22%
P/EPS -11.32 -48.84 -15.34 67.65 0.58 -53.67 -19.06 -8.31%
EY -8.83 -2.05 -6.52 1.48 172.43 -1.86 -5.25 9.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 3.18 0.00 0.00 0.33 0.66 2.25 -16.00%

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