[HM] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2.12%
YoY- -33.18%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 40,816 10,044 5,136 8,297 8,613 7,964 6,862 34.56%
PBT -1,504 -2,347 -3,663 -3,504 -2,631 -1,593 -865 9.64%
Tax -9 5 0 0 0 -5 -34 -19.85%
NP -1,513 -2,342 -3,663 -3,504 -2,631 -1,598 -899 9.05%
-
NP to SH -1,513 -2,342 -3,663 -3,504 -2,631 -1,598 -899 9.05%
-
Tax Rate - - - - - - - -
Total Cost 42,329 12,386 8,799 11,801 11,244 9,562 7,761 32.64%
-
Net Worth 41,872 8,051 11,143 12,718 17,907 18,802 20,759 12.39%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 41,872 8,051 11,143 12,718 17,907 18,802 20,759 12.39%
NOSH 502,666 144,301 140,701 131,250 145,000 131,029 133,333 24.72%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -3.71% -23.32% -71.32% -42.23% -30.55% -20.07% -13.10% -
ROE -3.61% -29.09% -32.87% -27.55% -14.69% -8.50% -4.33% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.12 6.96 3.65 6.32 5.94 6.08 5.15 7.87%
EPS -0.30 -1.62 -2.60 -2.67 -1.81 -1.22 -0.67 -12.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0558 0.0792 0.0969 0.1235 0.1435 0.1557 -9.89%
Adjusted Per Share Value based on latest NOSH - 131,250
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.32 0.82 0.42 0.67 0.70 0.65 0.56 34.49%
EPS -0.12 -0.19 -0.30 -0.28 -0.21 -0.13 -0.07 9.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.0065 0.0091 0.0103 0.0146 0.0153 0.0169 12.34%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.08 0.12 0.08 0.08 0.12 0.19 0.17 -
P/RPS 0.99 1.72 2.19 1.27 2.02 3.13 3.30 -18.16%
P/EPS -26.58 -7.39 -3.07 -3.00 -6.61 -15.58 -25.21 0.88%
EY -3.76 -13.52 -32.54 -33.37 -15.12 -6.42 -3.97 -0.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 2.15 1.01 0.83 0.97 1.32 1.09 -2.09%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 10/08/11 18/08/10 19/08/09 20/08/08 22/08/07 23/08/06 -
Price 0.08 0.07 0.07 0.08 0.15 0.17 0.14 -
P/RPS 0.99 1.01 1.92 1.27 2.53 2.80 2.72 -15.48%
P/EPS -26.58 -4.31 -2.69 -3.00 -8.27 -13.94 -20.76 4.20%
EY -3.76 -23.19 -37.19 -33.37 -12.10 -7.17 -4.82 -4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.25 0.88 0.83 1.21 1.18 0.90 1.08%

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