[HLSCORP] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 44.9%
YoY- -16.85%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 26,068 90,450 144,080 113,496 90,096 170,625 185,282 -72.98%
PBT -532 -21,286 -13,797 -9,432 -17,700 -2,989 -5,341 -78.54%
Tax 0 187 -606 -320 0 619 1,214 -
NP -532 -21,099 -14,404 -9,752 -17,700 -2,370 -4,126 -74.50%
-
NP to SH -532 -21,297 -13,945 -9,752 -17,700 -2,370 -4,126 -74.50%
-
Tax Rate - - - - - - - -
Total Cost 26,600 111,549 158,484 123,248 107,796 172,995 189,409 -73.01%
-
Net Worth 9,576 9,456 30,519 36,831 24,729 26,680 32,230 -55.50%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 9,576 9,456 30,519 36,831 24,729 26,680 32,230 -55.50%
NOSH 53,200 52,623 52,619 52,616 52,615 46,271 44,151 13.24%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -2.04% -23.33% -10.00% -8.59% -19.65% -1.39% -2.23% -
ROE -5.56% -225.21% -45.69% -26.48% -71.57% -8.88% -12.80% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 49.00 171.88 273.81 215.70 171.23 368.75 419.65 -76.14%
EPS -1.00 -40.47 -26.51 -18.88 -33.64 -5.40 -9.35 -77.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.1797 0.58 0.70 0.47 0.5766 0.73 -60.71%
Adjusted Per Share Value based on latest NOSH - 52,621
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 28.64 99.39 158.32 124.71 99.00 187.49 203.59 -72.98%
EPS -0.58 -23.40 -15.32 -10.72 -19.45 -2.60 -4.53 -74.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.1039 0.3354 0.4047 0.2717 0.2932 0.3542 -55.51%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.32 0.26 0.50 0.33 1.05 1.26 1.21 -
P/RPS 0.65 0.15 0.18 0.15 0.61 0.34 0.29 71.35%
P/EPS -32.00 -0.64 -1.89 -1.78 -3.12 -24.60 -12.95 82.87%
EY -3.13 -155.66 -53.00 -56.16 -32.04 -4.07 -7.72 -45.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.45 0.86 0.47 2.23 2.19 1.66 4.76%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 01/03/06 30/11/05 01/09/05 31/05/05 28/02/05 30/11/04 -
Price 0.17 0.28 0.32 0.46 0.25 1.22 1.24 -
P/RPS 0.35 0.16 0.12 0.21 0.15 0.33 0.30 10.83%
P/EPS -17.00 -0.69 -1.21 -2.48 -0.74 -23.82 -13.27 17.97%
EY -5.88 -144.54 -82.82 -40.29 -134.56 -4.20 -7.54 -15.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.56 0.55 0.66 0.53 2.12 1.70 -32.65%

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