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

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -6.92%
YoY- 2140.83%
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 5,160 20,280 17,497 27,998 37,708 38,046 86,417 -37.45%
PBT -5,518 -253 -5,674 2,689 149 -23,153 1,777 -
Tax 251 0 -1 0 -29 46,692 -248 -
NP -5,267 -253 -5,675 2,689 120 23,539 1,529 -
-
NP to SH -5,267 -253 -5,675 2,689 120 -23,153 2,241 -
-
Tax Rate - - - 0.00% 19.46% - 13.96% -
Total Cost 10,427 20,533 23,172 25,309 37,588 14,507 84,888 -29.47%
-
Net Worth -11,891 14,942 13,823 16,269 -1,107 -1,064 22,379 -
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 -11,891 14,942 13,823 16,269 -1,107 -1,064 22,379 -
NOSH 91,473 91,111 90,943 82,170 52,760 53,235 53,285 9.41%
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 -102.07% -1.25% -32.43% 9.60% 0.32% 61.87% 1.77% -
ROE 0.00% -1.69% -41.05% 16.53% 0.00% 0.00% 10.01% -
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 5.64 22.26 19.24 34.07 71.47 71.47 162.18 -42.83%
EPS -5.76 -0.28 -6.24 3.27 0.23 -43.49 4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.13 0.164 0.152 0.198 -0.021 -0.02 0.42 -
Adjusted Per Share Value based on latest NOSH - 82,170
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.67 22.28 19.23 30.76 41.43 41.81 94.96 -37.45%
EPS -5.79 -0.28 -6.24 2.95 0.13 -25.44 2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.1307 0.1642 0.1519 0.1788 -0.0122 -0.0117 0.2459 -
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 0.04 0.12 0.11 0.48 0.35 0.19 0.23 -
P/RPS 0.71 0.54 0.57 1.41 0.49 0.27 0.14 31.04%
P/EPS -0.69 -43.21 -1.76 14.67 153.89 -0.44 5.47 -
EY -143.95 -2.31 -56.73 6.82 0.65 -228.90 18.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.73 0.72 2.42 0.00 0.00 0.55 -
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 30/08/12 24/08/11 24/08/10 28/08/09 28/08/08 30/08/07 28/08/06 -
Price 0.04 0.12 0.12 0.63 0.25 0.23 0.14 -
P/RPS 0.71 0.54 0.62 1.85 0.35 0.32 0.09 41.04%
P/EPS -0.69 -43.21 -1.92 19.25 109.92 -0.53 3.33 -
EY -143.95 -2.31 -52.00 5.19 0.91 -189.09 30.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.73 0.79 3.18 0.00 0.00 0.33 -

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