[HLSCORP] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
23-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -437.4%
YoY- -29.07%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 86,417 139,195 246,329 239,665 191,655 236,547 93,488 -1.30%
PBT 1,777 -8,110 -13,841 -17,090 -5,507 10,062 4,127 -13.09%
Tax -248 -795 4,081 5,724 -3,299 -6,081 -2,243 -30.70%
NP 1,529 -8,905 -9,760 -11,366 -8,806 3,981 1,884 -3.41%
-
NP to SH 2,241 -8,905 -9,760 -11,366 -8,806 2,501 1,884 2.93%
-
Tax Rate 13.96% - - - - 60.44% 54.35% -
Total Cost 84,888 148,100 256,089 251,031 200,461 232,566 91,604 -1.26%
-
Net Worth 22,379 36,834 22,824 32,004 39,600 52,717 43,555 -10.50%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 22,379 36,834 22,824 32,004 39,600 52,717 43,555 -10.50%
NOSH 53,285 52,621 43,893 43,841 40,000 43,931 30,672 9.63%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.77% -6.40% -3.96% -4.74% -4.59% 1.68% 2.02% -
ROE 10.01% -24.18% -42.76% -35.51% -22.24% 4.74% 4.33% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 162.18 264.52 561.20 546.66 479.14 538.44 304.79 -9.97%
EPS 4.21 -16.92 -22.24 -25.93 -22.02 5.69 6.14 -6.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.70 0.52 0.73 0.99 1.20 1.42 -18.36%
Adjusted Per Share Value based on latest NOSH - 43,841
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 94.96 152.95 270.67 263.35 210.59 259.92 102.73 -1.30%
EPS 2.46 -9.78 -10.72 -12.49 -9.68 2.75 2.07 2.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2459 0.4047 0.2508 0.3517 0.4351 0.5793 0.4786 -10.50%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.23 0.33 1.12 0.80 0.74 0.81 0.00 -
P/RPS 0.14 0.12 0.20 0.15 0.15 0.15 0.00 -
P/EPS 5.47 -1.95 -5.04 -3.09 -3.36 14.23 0.00 -
EY 18.29 -51.28 -19.85 -32.41 -29.75 7.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 2.15 1.10 0.75 0.67 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 01/09/05 27/08/04 23/09/03 15/08/02 27/08/01 - -
Price 0.14 0.46 1.17 0.68 0.69 1.39 0.00 -
P/RPS 0.09 0.17 0.21 0.12 0.14 0.26 0.00 -
P/EPS 3.33 -2.72 -5.26 -2.62 -3.13 24.42 0.00 -
EY 30.04 -36.79 -19.00 -38.13 -31.91 4.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.66 2.25 0.93 0.70 1.16 0.00 -

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