[HLSCORP] YoY Quarter Result on 31-Mar-2004 [#1]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 72.22%
YoY- 32.17%
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 10,469 6,517 22,524 41,970 40,626 34,733 46,012 -21.85%
PBT 232 -133 -4,425 -2,361 -3,220 1,035 154 7.06%
Tax 0 0 0 883 1,041 -382 -154 -
NP 232 -133 -4,425 -1,478 -2,179 653 0 -
-
NP to SH 232 -133 -4,425 -1,478 -2,179 653 -452 -
-
Tax Rate 0.00% - - - - 36.91% 100.00% -
Total Cost 10,237 6,650 26,949 43,448 42,805 34,080 46,012 -22.14%
-
Net Worth -1,054 9,576 24,729 24,998 41,650 43,387 52,660 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth -1,054 9,576 24,729 24,998 41,650 43,387 52,660 -
NOSH 52,727 53,200 52,615 43,857 43,843 43,825 43,883 3.10%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.22% -2.04% -19.65% -3.52% -5.36% 1.88% 0.00% -
ROE 0.00% -1.39% -17.89% -5.91% -5.23% 1.51% -0.86% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.86 12.25 42.81 95.70 92.66 79.25 104.85 -24.20%
EPS 0.44 -0.25 -8.41 -3.37 -4.97 1.49 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.02 0.18 0.47 0.57 0.95 0.99 1.20 -
Adjusted Per Share Value based on latest NOSH - 43,857
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.50 7.16 24.75 46.12 44.64 38.17 50.56 -21.86%
EPS 0.25 -0.15 -4.86 -1.62 -2.39 0.72 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0116 0.1052 0.2717 0.2747 0.4577 0.4767 0.5786 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.15 0.32 1.05 1.08 0.56 0.97 0.84 -
P/RPS 0.76 2.61 2.45 1.13 0.60 1.22 0.80 -0.85%
P/EPS 34.09 -128.00 -12.49 -32.05 -11.27 65.10 -81.55 -
EY 2.93 -0.78 -8.01 -3.12 -8.87 1.54 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.78 2.23 1.89 0.59 0.98 0.70 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 31/05/06 31/05/05 28/05/04 27/05/03 15/05/02 03/07/01 -
Price 0.12 0.17 0.25 1.07 0.67 0.86 0.85 -
P/RPS 0.60 1.39 0.58 1.12 0.72 1.09 0.81 -4.87%
P/EPS 27.27 -68.00 -2.97 -31.75 -13.48 57.72 -82.52 -
EY 3.67 -1.47 -33.64 -3.15 -7.42 1.73 -1.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.94 0.53 1.88 0.71 0.87 0.71 -

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