[HLSCORP] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
17-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 61050.0%
YoY- 43.92%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 51,312 50,784 88,226 71,278 61,175 75,802 0 -100.00%
PBT -5,632 1,086 -113 3,558 3,213 4,871 0 -100.00%
Tax -295 -640 -154 -1,120 -1,519 -2,670 0 -100.00%
NP -5,927 446 -267 2,438 1,694 2,201 0 -100.00%
-
NP to SH -5,492 446 -267 2,438 1,694 2,201 0 -100.00%
-
Tax Rate - 58.93% - 31.48% 47.28% 54.81% - -
Total Cost 57,239 50,338 88,493 68,840 59,481 73,601 0 -100.00%
-
Net Worth 30,520 32,235 31,952 46,041 53,979 48,724 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 30,520 32,235 31,952 46,041 53,979 48,724 0 -100.00%
NOSH 52,622 44,158 43,770 43,848 43,886 33,603 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -11.55% 0.88% -0.30% 3.42% 2.77% 2.90% 0.00% -
ROE -17.99% 1.38% -0.84% 5.30% 3.14% 4.52% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 97.51 115.00 201.57 162.55 139.40 225.58 0.00 -100.00%
EPS -10.44 1.01 -0.61 5.56 3.86 6.55 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.73 0.73 1.05 1.23 1.45 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 43,848
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 56.38 55.80 96.94 78.32 67.22 83.29 0.00 -100.00%
EPS -6.03 0.49 -0.29 2.68 1.86 2.42 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3354 0.3542 0.3511 0.5059 0.5931 0.5354 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.50 1.21 0.67 0.67 0.94 1.72 0.00 -
P/RPS 0.51 1.05 0.33 0.41 0.67 0.76 0.00 -100.00%
P/EPS -4.79 119.80 -109.84 12.05 24.35 26.26 0.00 -100.00%
EY -20.87 0.83 -0.91 8.30 4.11 3.81 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.66 0.92 0.64 0.76 1.19 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 30/11/04 19/11/03 17/01/03 12/11/01 08/11/00 - -
Price 0.32 1.24 0.75 0.70 1.08 1.56 0.00 -
P/RPS 0.33 1.08 0.37 0.43 0.77 0.69 0.00 -100.00%
P/EPS -3.07 122.77 -122.95 12.59 27.98 23.82 0.00 -100.00%
EY -32.61 0.81 -0.81 7.94 3.57 4.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.70 1.03 0.67 0.88 1.08 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