[HLSCORP] YoY Quarter Result on 30-Sep-2006 [#3]

Announcement Date
06-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -101.71%
YoY- 95.99%
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 4,293 8,998 8,623 7,010 51,312 50,784 88,226 -39.55%
PBT -2,865 8,502 100 -220 -5,632 1,086 -113 71.31%
Tax 0 0 0 0 -295 -640 -154 -
NP -2,865 8,502 100 -220 -5,927 446 -267 48.46%
-
NP to SH -2,865 8,502 100 -220 -5,492 446 -267 48.46%
-
Tax Rate - 0.00% 0.00% - - 58.93% - -
Total Cost 7,158 496 8,523 7,230 57,239 50,338 88,493 -34.21%
-
Net Worth 15,744 15,385 -1,052 21,711 30,520 32,235 31,952 -11.11%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 15,744 15,385 -1,052 21,711 30,520 32,235 31,952 -11.11%
NOSH 86,036 61,297 52,631 52,380 52,622 44,158 43,770 11.91%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -66.74% 94.49% 1.16% -3.14% -11.55% 0.88% -0.30% -
ROE -18.20% 55.26% 0.00% -1.01% -17.99% 1.38% -0.84% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.99 14.68 16.38 13.38 97.51 115.00 201.57 -45.98%
EPS -3.33 13.87 0.19 -0.42 -10.44 1.01 -0.61 32.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.251 -0.02 0.4145 0.58 0.73 0.73 -20.57%
Adjusted Per Share Value based on latest NOSH - 52,380
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 4.72 9.89 9.48 7.70 56.38 55.80 96.94 -39.54%
EPS -3.15 9.34 0.11 -0.24 -6.03 0.49 -0.29 48.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.173 0.1691 -0.0116 0.2386 0.3354 0.3542 0.3511 -11.11%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.32 0.34 0.23 0.17 0.50 1.21 0.67 -
P/RPS 6.41 2.32 1.40 1.27 0.51 1.05 0.33 63.88%
P/EPS -9.61 2.45 121.05 -40.48 -4.79 119.80 -109.84 -33.34%
EY -10.41 40.79 0.83 -2.47 -20.87 0.83 -0.91 50.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.35 0.00 0.41 0.86 1.66 0.92 11.30%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 26/11/07 06/12/06 30/11/05 30/11/04 19/11/03 -
Price 0.22 0.28 0.40 0.17 0.32 1.24 0.75 -
P/RPS 4.41 1.91 2.44 1.27 0.33 1.08 0.37 51.08%
P/EPS -6.61 2.02 210.53 -40.48 -3.07 122.77 -122.95 -38.53%
EY -15.14 49.54 0.48 -2.47 -32.61 0.81 -0.81 62.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.12 0.00 0.41 0.55 1.70 1.03 2.57%

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