[HM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 113.52%
YoY- 103.32%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 6,654 8,484 6,684 7,452 7,330 7,460 6,480 1.78%
PBT -3,726 -3,322 -3,080 56 -312 -20 -536 263.80%
Tax -1 -2 -4 -12 -13 -18 -20 -86.40%
NP -3,728 -3,324 -3,084 44 -325 -38 -556 255.16%
-
NP to SH -3,728 -3,324 -3,084 44 -325 -38 -556 255.16%
-
Tax Rate - - - 21.43% - - - -
Total Cost 10,382 11,808 9,768 7,408 7,655 7,498 7,036 29.57%
-
Net Worth 17,791 18,928 19,640 22,894 19,776 29,583 19,561 -6.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 17,791 18,928 19,640 22,894 19,776 29,583 19,561 -6.12%
NOSH 131,886 131,904 130,677 146,666 128,420 190,000 126,363 2.89%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -56.02% -39.18% -46.14% 0.59% -4.44% -0.51% -8.58% -
ROE -20.95% -17.56% -15.70% 0.19% -1.65% -0.13% -2.84% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 5.05 6.43 5.11 5.08 5.71 3.93 5.13 -1.04%
EPS -2.83 -2.52 -2.36 0.03 -0.25 -0.02 -0.44 245.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1349 0.1435 0.1503 0.1561 0.154 0.1557 0.1548 -8.75%
Adjusted Per Share Value based on latest NOSH - 130,909
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 0.54 0.69 0.54 0.61 0.60 0.61 0.53 1.25%
EPS -0.30 -0.27 -0.25 0.00 -0.03 0.00 -0.05 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0145 0.0154 0.016 0.0186 0.0161 0.024 0.0159 -5.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.18 0.19 0.17 0.15 0.14 0.17 0.17 -
P/RPS 3.57 2.95 3.32 2.95 2.45 4.33 3.32 4.95%
P/EPS -6.37 -7.54 -7.20 500.00 -55.26 -850.00 -38.64 -69.90%
EY -15.70 -13.26 -13.88 0.20 -1.81 -0.12 -2.59 232.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.32 1.13 0.96 0.91 1.09 1.10 13.48%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 22/08/07 23/05/07 15/02/07 23/11/06 23/08/06 25/05/06 -
Price 0.16 0.17 0.17 0.15 0.14 0.14 0.17 -
P/RPS 3.17 2.64 3.32 2.95 2.45 3.57 3.32 -3.03%
P/EPS -5.66 -6.75 -7.20 500.00 -55.26 -700.00 -38.64 -72.17%
EY -17.67 -14.82 -13.88 0.20 -1.81 -0.14 -2.59 259.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.18 1.13 0.96 0.91 0.90 1.10 5.37%

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