[HLT] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -42.08%
YoY- -51.34%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 47,629 53,780 38,232 78,482 80,862 0 0 -
PBT -2,688 994 -788 5,976 10,277 0 0 -
Tax -12 -18 -36 -72 -84 0 0 -
NP -2,700 976 -824 5,904 10,193 0 0 -
-
NP to SH -2,700 976 -824 5,904 10,193 0 0 -
-
Tax Rate - 1.81% - 1.20% 0.82% - - -
Total Cost 50,329 52,804 39,056 72,578 70,669 0 0 -
-
Net Worth 47,337 52,784 51,904 35,917 36,907 0 0 -
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 3,506 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 47,337 52,784 51,904 35,917 36,907 0 0 -
NOSH 262,987 263,921 263,921 224,486 400 224,288 224,288 11.18%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -5.67% 1.81% -2.16% 7.52% 12.61% 0.00% 0.00% -
ROE -5.70% 1.85% -1.59% 16.44% 27.62% 0.00% 0.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.11 20.38 14.73 34.96 20,215.67 0.00 0.00 -
EPS -1.03 0.38 -0.32 2.63 2,548.00 0.00 0.00 -
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.20 0.16 92.27 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 223,205
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.00 6.77 4.81 9.88 10.18 0.00 0.00 -
EPS -0.34 0.12 -0.10 0.74 1.28 0.00 0.00 -
DPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0596 0.0665 0.0654 0.0452 0.0465 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 - - - - -
Price 0.47 0.435 0.48 0.00 0.00 0.00 0.00 -
P/RPS 2.60 2.13 3.26 0.00 0.00 0.00 0.00 -
P/EPS -45.78 117.63 -151.18 0.00 0.00 0.00 0.00 -
EY -2.18 0.85 -0.66 0.00 0.00 0.00 0.00 -
DY 2.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.18 2.40 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 20/11/17 28/08/17 19/05/17 28/02/17 05/01/17 - - -
Price 0.58 0.45 0.46 0.465 0.00 0.00 0.00 -
P/RPS 3.20 2.21 3.12 1.33 0.00 0.00 0.00 -
P/EPS -56.49 121.68 -144.88 17.68 0.00 0.00 0.00 -
EY -1.77 0.82 -0.69 5.66 0.00 0.00 0.00 -
DY 2.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 2.25 2.30 2.91 0.00 0.00 0.00 -

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