[HLSCORP] YoY Quarter Result on 31-Mar-2006 [#1]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 97.25%
YoY- 96.99%
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 5,293 8,925 10,469 6,517 22,524 41,970 40,626 -28.77%
PBT -860 130 232 -133 -4,425 -2,361 -3,220 -19.73%
Tax 0 0 0 0 0 883 1,041 -
NP -860 130 232 -133 -4,425 -1,478 -2,179 -14.34%
-
NP to SH -860 130 232 -133 -4,425 -1,478 -2,179 -14.34%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 6,153 8,795 10,237 6,650 26,949 43,448 42,805 -27.60%
-
Net Worth 15,901 -259 -1,054 9,576 24,729 24,998 41,650 -14.81%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 15,901 -259 -1,054 9,576 24,729 24,998 41,650 -14.81%
NOSH 81,132 52,000 52,727 53,200 52,615 43,857 43,843 10.79%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -16.25% 1.46% 2.22% -2.04% -19.65% -3.52% -5.36% -
ROE -5.41% 0.00% 0.00% -1.39% -17.89% -5.91% -5.23% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 6.52 17.16 19.86 12.25 42.81 95.70 92.66 -35.72%
EPS -1.06 0.25 0.44 -0.25 -8.41 -3.37 -4.97 -22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 -0.005 -0.02 0.18 0.47 0.57 0.95 -23.11%
Adjusted Per Share Value based on latest NOSH - 53,200
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 5.82 9.81 11.50 7.16 24.75 46.12 44.64 -28.76%
EPS -0.94 0.14 0.25 -0.15 -4.86 -1.62 -2.39 -14.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 -0.0029 -0.0116 0.1052 0.2717 0.2747 0.4577 -14.81%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.28 0.36 0.15 0.32 1.05 1.08 0.56 -
P/RPS 4.29 2.10 0.76 2.61 2.45 1.13 0.60 38.75%
P/EPS -26.42 144.00 34.09 -128.00 -12.49 -32.05 -11.27 15.24%
EY -3.79 0.69 2.93 -0.78 -8.01 -3.12 -8.87 -13.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 0.00 1.78 2.23 1.89 0.59 15.88%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 28/05/08 28/05/07 31/05/06 31/05/05 28/05/04 27/05/03 -
Price 0.29 0.33 0.12 0.17 0.25 1.07 0.67 -
P/RPS 4.45 1.92 0.60 1.39 0.58 1.12 0.72 35.43%
P/EPS -27.36 132.00 27.27 -68.00 -2.97 -31.75 -13.48 12.50%
EY -3.66 0.76 3.67 -1.47 -33.64 -3.15 -7.42 -11.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.00 0.00 0.94 0.53 1.88 0.71 13.01%

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