[HM] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -115.56%
YoY- -8647.37%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 2,790 6,790 4,991 4,242 1,671 7,452 5,498 -36.35%
PBT -376 -3,945 -2,795 -1,661 -770 56 -234 37.14%
Tax 0 -1 -1 -1 -1 -12 -10 -
NP -376 -3,946 -2,796 -1,662 -771 44 -244 33.37%
-
NP to SH -376 -3,946 -2,796 -1,662 -771 44 -244 33.37%
-
Tax Rate - - - - - 21.43% - -
Total Cost 3,166 10,736 7,787 5,904 2,442 7,408 5,742 -32.73%
-
Net Worth 15,986 16,599 17,791 18,928 19,640 22,894 19,776 -13.21%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 15,986 16,599 17,791 18,928 19,640 22,894 19,776 -13.21%
NOSH 129,655 131,533 131,886 131,904 130,677 146,666 128,421 0.63%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -13.48% -58.11% -56.02% -39.18% -46.14% 0.59% -4.44% -
ROE -2.35% -23.77% -15.72% -8.78% -3.93% 0.19% -1.23% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.15 5.16 3.78 3.22 1.28 5.08 4.28 -36.78%
EPS -0.29 -3.00 -2.12 -1.26 -0.59 0.03 -0.19 32.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1233 0.1262 0.1349 0.1435 0.1503 0.1561 0.154 -13.76%
Adjusted Per Share Value based on latest NOSH - 131,029
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 0.23 0.55 0.41 0.34 0.14 0.61 0.45 -36.04%
EPS -0.03 -0.32 -0.23 -0.14 -0.06 0.00 -0.02 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.013 0.0135 0.0145 0.0154 0.016 0.0186 0.0161 -13.27%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.16 0.16 0.18 0.19 0.17 0.15 0.14 -
P/RPS 7.44 3.10 4.76 5.91 13.29 2.95 3.27 72.90%
P/EPS -55.17 -5.33 -8.49 -15.08 -28.81 500.00 -73.68 -17.52%
EY -1.81 -18.75 -11.78 -6.63 -3.47 0.20 -1.36 20.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.27 1.33 1.32 1.13 0.96 0.91 26.81%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 21/02/08 22/11/07 22/08/07 23/05/07 15/02/07 23/11/06 -
Price 0.14 0.16 0.16 0.17 0.17 0.15 0.14 -
P/RPS 6.51 3.10 4.23 5.29 13.29 2.95 3.27 58.18%
P/EPS -48.28 -5.33 -7.55 -13.49 -28.81 500.00 -73.68 -24.53%
EY -2.07 -18.75 -13.25 -7.41 -3.47 0.20 -1.36 32.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.27 1.19 1.18 1.13 0.96 0.91 16.19%

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