[HLSCORP] YoY TTM Result on 30-Sep-2006 [#3]

Announcement Date
06-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 235.25%
YoY- 150.62%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 23,293 38,083 39,659 42,115 139,723 208,887 256,613 -32.93%
PBT -8,678 8,551 -22,833 7,189 -14,828 -12,642 -20,761 -13.51%
Tax 0 -29 46,692 47 -450 3,595 6,690 -
NP -8,678 8,522 23,859 7,236 -15,278 -9,047 -14,071 -7.73%
-
NP to SH -8,678 8,522 -22,833 7,513 -14,843 -9,047 -14,071 -7.73%
-
Tax Rate - 0.34% - -0.65% - - - -
Total Cost 31,971 29,561 15,800 34,879 155,001 217,934 270,684 -29.93%
-
Net Worth 15,744 15,385 -1,052 21,711 30,520 32,235 31,952 -11.11%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 15,744 15,385 -1,052 21,711 30,520 32,235 31,952 -11.11%
NOSH 86,036 61,297 52,631 52,380 52,622 44,158 43,770 11.91%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -37.26% 22.38% 60.16% 17.18% -10.93% -4.33% -5.48% -
ROE -55.12% 55.39% 0.00% 34.60% -48.63% -28.07% -44.04% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 27.07 62.13 75.35 80.40 265.52 473.04 586.27 -40.07%
EPS -10.09 13.90 -43.38 14.34 -28.21 -20.49 -32.15 -17.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.251 -0.02 0.4145 0.58 0.73 0.73 -20.57%
Adjusted Per Share Value based on latest NOSH - 52,380
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 25.59 41.85 43.58 46.28 153.53 229.53 281.97 -32.93%
EPS -9.54 9.36 -25.09 8.26 -16.31 -9.94 -15.46 -7.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.173 0.1691 -0.0116 0.2386 0.3354 0.3542 0.3511 -11.11%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.32 0.34 0.23 0.17 0.50 1.21 0.67 -
P/RPS 1.18 0.55 0.31 0.21 0.19 0.26 0.11 48.45%
P/EPS -3.17 2.45 -0.53 1.19 -1.77 -5.91 -2.08 7.26%
EY -31.52 40.89 -188.62 84.37 -56.41 -16.93 -47.98 -6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.35 0.00 0.41 0.86 1.66 0.92 11.30%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 26/11/07 06/12/06 30/11/05 30/11/04 19/11/03 -
Price 0.22 0.28 0.40 0.17 0.32 1.24 0.75 -
P/RPS 0.81 0.45 0.53 0.21 0.12 0.26 0.13 35.61%
P/EPS -2.18 2.01 -0.92 1.19 -1.13 -6.05 -2.33 -1.10%
EY -45.85 49.65 -108.46 84.37 -88.15 -16.52 -42.86 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.12 0.00 0.41 0.55 1.70 1.03 2.57%

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