[HLSCORP] YoY Quarter Result on 31-Dec-2005 [#4]

Announcement Date
01-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 11.89%
YoY- -8.13%
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 10,570 12,370 11,227 22,613 31,663 69,925 59,883 -25.08%
PBT -3,893 750 -23,346 -5,321 -4,480 -8,636 -1,959 12.11%
Tax 0 0 46,692 47 5 3,316 -411 -
NP -3,893 750 23,346 -5,274 -4,475 -5,320 -2,370 8.61%
-
NP to SH -3,893 750 -23,346 -4,839 -4,475 -5,320 -2,370 8.61%
-
Tax Rate - 0.00% - - - - - -
Total Cost 14,463 11,620 -12,119 27,887 36,138 75,245 62,253 -21.57%
-
Net Worth 16,464 -524 -1,578 9,460 24,989 28,957 43,393 -14.90%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 16,464 -524 -1,578 9,460 24,989 28,957 43,393 -14.90%
NOSH 81,104 52,447 52,616 52,645 46,277 43,875 43,831 10.79%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -36.83% 6.06% 207.95% -23.32% -14.13% -7.61% -3.96% -
ROE -23.65% 0.00% 0.00% -51.15% -17.91% -18.37% -5.46% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 13.03 23.59 21.34 42.95 68.42 159.37 136.62 -32.38%
EPS -4.80 1.43 -44.37 -9.20 -10.21 -12.13 -5.40 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.203 -0.01 -0.03 0.1797 0.54 0.66 0.99 -23.19%
Adjusted Per Share Value based on latest NOSH - 52,645
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 11.61 13.59 12.34 24.85 34.79 76.83 65.80 -25.08%
EPS -4.28 0.82 -25.65 -5.32 -4.92 -5.85 -2.60 8.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1809 -0.0058 -0.0173 0.104 0.2746 0.3182 0.4768 -14.90%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.26 0.31 0.14 0.26 1.26 0.86 0.70 -
P/RPS 1.99 1.31 0.66 0.61 1.84 0.54 0.51 25.44%
P/EPS -5.42 21.68 -0.32 -2.83 -13.03 -7.09 -12.95 -13.50%
EY -18.46 4.61 -316.93 -35.35 -7.67 -14.10 -7.72 15.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.00 0.00 1.45 2.33 1.30 0.71 10.31%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 01/03/07 01/03/06 28/02/05 25/02/04 27/02/03 -
Price 0.34 0.26 0.12 0.28 1.22 1.12 0.59 -
P/RPS 2.61 1.10 0.56 0.65 1.78 0.70 0.43 35.02%
P/EPS -7.08 18.18 -0.27 -3.05 -12.62 -9.24 -10.91 -6.94%
EY -14.12 5.50 -369.75 -32.83 -7.93 -10.83 -9.16 7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.00 0.00 1.56 2.26 1.70 0.60 18.58%

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