[HLSCORP] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 28.22%
YoY- 2.1%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 32,651 39,258 34,681 114,666 151,179 267,999 226,441 -27.56%
PBT 2,918 1,161 -10,471 -11,377 -10,550 -26,579 -512 -
Tax -29 0 46,692 -408 -599 10,259 -1,603 -48.73%
NP 2,889 1,161 36,221 -11,785 -11,149 -16,320 -2,115 -
-
NP to SH 2,889 1,161 -10,629 -10,915 -11,149 -16,320 -2,115 -
-
Tax Rate 0.99% 0.00% - - - - - -
Total Cost 29,762 38,097 -1,540 126,451 162,328 284,319 228,556 -28.78%
-
Net Worth 15,901 -259 -1,054 9,576 24,729 24,998 41,650 -14.81%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 15,901 -259 -1,054 9,576 24,729 24,998 41,650 -14.81%
NOSH 81,132 52,000 52,727 53,200 52,615 43,857 43,843 10.79%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 8.85% 2.96% 104.44% -10.28% -7.37% -6.09% -0.93% -
ROE 18.17% 0.00% 0.00% -113.98% -45.08% -65.28% -5.08% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 40.24 75.50 65.77 215.54 287.33 611.07 516.48 -34.62%
EPS 3.56 2.23 -20.16 -20.52 -21.19 -37.21 -4.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.196 -0.005 -0.02 0.18 0.47 0.57 0.95 -23.11%
Adjusted Per Share Value based on latest NOSH - 53,200
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 35.88 43.14 38.11 126.00 166.12 294.48 248.82 -27.56%
EPS 3.17 1.28 -11.68 -11.99 -12.25 -17.93 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1747 -0.0029 -0.0116 0.1052 0.2717 0.2747 0.4577 -14.81%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.28 0.36 0.15 0.32 1.05 1.08 0.56 -
P/RPS 0.70 0.48 0.23 0.15 0.37 0.18 0.11 36.09%
P/EPS 7.86 16.12 -0.74 -1.56 -4.96 -2.90 -11.61 -
EY 12.72 6.20 -134.39 -64.12 -20.18 -34.45 -8.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.00 0.00 1.78 2.23 1.89 0.59 15.88%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 28/05/08 28/05/07 31/05/06 31/05/05 28/05/04 27/05/03 -
Price 0.29 0.33 0.12 0.17 0.25 1.07 0.67 -
P/RPS 0.72 0.44 0.18 0.08 0.09 0.18 0.13 32.97%
P/EPS 8.14 14.78 -0.60 -0.83 -1.18 -2.88 -13.89 -
EY 12.28 6.77 -167.99 -120.69 -84.76 -34.78 -7.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.00 0.00 0.94 0.53 1.88 0.71 13.01%

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