[HLSCORP] YoY TTM Result on 31-Dec-2003 [#4]

Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -20.97%
YoY- -2473.92%
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 30,729 130,673 170,625 266,655 220,548 201,277 231,026 -28.54%
PBT -10,836 -15,669 -8,486 -27,438 3,743 -6,396 12,934 -
Tax 46,692 -408 284 10,417 -3,026 -3,059 -7,069 -
NP 35,856 -16,077 -8,202 -17,021 717 -9,455 5,865 35.20%
-
NP to SH -10,994 -15,207 -8,202 -17,021 717 -10,935 5,865 -
-
Tax Rate - - - - 80.84% - 54.65% -
Total Cost -5,127 146,750 178,827 283,676 219,831 210,732 225,161 -
-
Net Worth -1,578 9,460 24,989 28,957 43,393 50,879 65,325 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth -1,578 9,460 24,989 28,957 43,393 50,879 65,325 -
NOSH 52,616 52,645 46,277 43,875 43,831 43,861 43,842 3.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 116.68% -12.30% -4.81% -6.38% 0.33% -4.70% 2.54% -
ROE 0.00% -160.75% -32.82% -58.78% 1.65% -21.49% 8.98% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 58.40 248.22 368.70 607.76 503.17 458.89 526.95 -30.68%
EPS -20.89 -28.89 -17.72 -38.79 1.64 -24.93 13.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.1797 0.54 0.66 0.99 1.16 1.49 -
Adjusted Per Share Value based on latest NOSH - 43,875
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 33.77 143.59 187.49 293.01 242.34 221.17 253.86 -28.54%
EPS -12.08 -16.71 -9.01 -18.70 0.79 -12.02 6.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0173 0.104 0.2746 0.3182 0.4768 0.5591 0.7178 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.14 0.26 1.26 0.86 0.70 1.12 1.06 -
P/RPS 0.24 0.10 0.34 0.14 0.14 0.24 0.20 3.08%
P/EPS -0.67 -0.90 -7.11 -2.22 42.79 -4.49 7.92 -
EY -149.25 -111.10 -14.07 -45.11 2.34 -22.26 12.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.45 2.33 1.30 0.71 0.97 0.71 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 01/03/07 01/03/06 28/02/05 25/02/04 27/02/03 28/02/02 30/03/01 -
Price 0.12 0.28 1.22 1.12 0.59 0.97 0.84 -
P/RPS 0.21 0.11 0.33 0.18 0.12 0.21 0.16 4.63%
P/EPS -0.57 -0.97 -6.88 -2.89 36.07 -3.89 6.28 -
EY -174.12 -103.16 -14.53 -34.64 2.77 -25.70 15.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.56 2.26 1.70 0.60 0.84 0.56 -

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