[HLSCORP] YoY TTM Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7001.67%
YoY- 137.32%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 15,989 18,859 23,293 38,083 39,659 42,115 139,723 -30.31%
PBT -599 -3,015 -8,678 8,551 -22,833 7,189 -14,828 -41.40%
Tax 0 -1 0 -29 46,692 47 -450 -
NP -599 -3,016 -8,678 8,522 23,859 7,236 -15,278 -41.70%
-
NP to SH -599 -3,016 -8,678 8,522 -22,833 7,513 -14,843 -41.41%
-
Tax Rate - - - 0.34% - -0.65% - -
Total Cost 16,588 21,875 31,971 29,561 15,800 34,879 155,001 -31.08%
-
Net Worth 13,573 13,882 15,744 15,385 -1,052 21,711 30,520 -12.62%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 13,573 13,882 15,744 15,385 -1,052 21,711 30,520 -12.62%
NOSH 90,491 89,565 86,036 61,297 52,631 52,380 52,622 9.45%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -3.75% -15.99% -37.26% 22.38% 60.16% 17.18% -10.93% -
ROE -4.41% -21.73% -55.12% 55.39% 0.00% 34.60% -48.63% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.67 21.06 27.07 62.13 75.35 80.40 265.52 -36.32%
EPS -0.66 -3.37 -10.09 13.90 -43.38 14.34 -28.21 -46.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.155 0.183 0.251 -0.02 0.4145 0.58 -20.17%
Adjusted Per Share Value based on latest NOSH - 61,297
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.57 20.72 25.59 41.85 43.58 46.28 153.53 -30.31%
EPS -0.66 -3.31 -9.54 9.36 -25.09 8.26 -16.31 -41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1492 0.1525 0.173 0.1691 -0.0116 0.2386 0.3354 -12.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.12 0.10 0.32 0.34 0.23 0.17 0.50 -
P/RPS 0.68 0.47 1.18 0.55 0.31 0.21 0.19 23.66%
P/EPS -18.13 -2.97 -3.17 2.45 -0.53 1.19 -1.77 47.34%
EY -5.52 -33.67 -31.52 40.89 -188.62 84.37 -56.41 -32.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.65 1.75 1.35 0.00 0.41 0.86 -1.19%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 23/11/10 26/11/09 27/11/08 26/11/07 06/12/06 30/11/05 -
Price 0.13 0.11 0.22 0.28 0.40 0.17 0.32 -
P/RPS 0.74 0.52 0.81 0.45 0.53 0.21 0.12 35.39%
P/EPS -19.64 -3.27 -2.18 2.01 -0.92 1.19 -1.13 60.90%
EY -5.09 -30.61 -45.85 49.65 -108.46 84.37 -88.15 -37.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 1.20 1.12 0.00 0.41 0.55 7.93%

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