[HLSCORP] YoY Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 78.63%
YoY- 92.81%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,529 1,364 5,655 4,293 8,998 8,623 7,010 -22.39%
PBT 2,754 -552 -206 -2,865 8,502 100 -220 -
Tax 0 0 0 0 0 0 0 -
NP 2,754 -552 -206 -2,865 8,502 100 -220 -
-
NP to SH 2,754 -552 -206 -2,865 8,502 100 -220 -
-
Tax Rate 0.00% - - - 0.00% 0.00% - -
Total Cost -1,225 1,916 5,861 7,158 496 8,523 7,230 -
-
Net Worth -12,724 13,573 13,882 15,744 15,385 -1,052 21,711 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth -12,724 13,573 13,882 15,744 15,385 -1,052 21,711 -
NOSH 90,891 90,491 89,565 86,036 61,297 52,631 52,380 9.61%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 180.12% -40.47% -3.64% -66.74% 94.49% 1.16% -3.14% -
ROE 0.00% -4.07% -1.48% -18.20% 55.26% 0.00% -1.01% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.68 1.51 6.31 4.99 14.68 16.38 13.38 -29.21%
EPS 3.03 -0.61 -0.23 -3.33 13.87 0.19 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.14 0.15 0.155 0.183 0.251 -0.02 0.4145 -
Adjusted Per Share Value based on latest NOSH - 89,565
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 1.68 1.50 6.21 4.72 9.89 9.48 7.70 -22.39%
EPS 3.03 -0.61 -0.23 -3.15 9.34 0.11 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1398 0.1492 0.1525 0.173 0.1691 -0.0116 0.2386 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.03 0.12 0.10 0.32 0.34 0.23 0.17 -
P/RPS 1.78 7.96 1.58 6.41 2.32 1.40 1.27 5.78%
P/EPS 0.99 -19.67 -43.48 -9.61 2.45 121.05 -40.48 -
EY 101.00 -5.08 -2.30 -10.41 40.79 0.83 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.80 0.65 1.75 1.35 0.00 0.41 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 25/11/11 23/11/10 26/11/09 27/11/08 26/11/07 06/12/06 -
Price 0.03 0.13 0.11 0.22 0.28 0.40 0.17 -
P/RPS 1.78 8.62 1.74 4.41 1.91 2.44 1.27 5.78%
P/EPS 0.99 -21.31 -47.83 -6.61 2.02 210.53 -40.48 -
EY 101.00 -4.69 -2.09 -15.14 49.54 0.48 -2.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.87 0.71 1.20 1.12 0.00 0.41 -

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