[HLSCORP] QoQ Quarter Result on 31-Dec-2002 [#4]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -197.21%
YoY- 29.27%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 88,226 67,878 40,626 59,883 71,278 54,654 34,733 86.06%
PBT -113 -15,469 -3,220 -1,959 3,558 1,109 1,035 -
Tax -154 6,214 1,041 -411 -1,120 -1,109 -382 -45.39%
NP -267 -9,255 -2,179 -2,370 2,438 0 653 -
-
NP to SH -267 -9,255 -2,179 -2,370 2,438 -4 653 -
-
Tax Rate - - - - 31.48% 100.00% 36.91% -
Total Cost 88,493 77,133 42,805 62,253 68,840 54,654 34,080 88.80%
-
Net Worth 31,952 32,004 41,650 43,393 46,041 39,600 43,387 -18.43%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 31,952 32,004 41,650 43,393 46,041 39,600 43,387 -18.43%
NOSH 43,770 43,841 43,843 43,831 43,848 40,000 43,825 -0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.30% -13.63% -5.36% -3.96% 3.42% 0.00% 1.88% -
ROE -0.84% -28.92% -5.23% -5.46% 5.30% -0.01% 1.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 201.57 154.82 92.66 136.62 162.55 136.64 79.25 86.22%
EPS -0.61 -21.11 -4.97 -5.40 5.56 -0.01 1.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 0.95 0.99 1.05 0.99 0.99 -18.36%
Adjusted Per Share Value based on latest NOSH - 43,831
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 96.94 74.59 44.64 65.80 78.32 60.05 38.17 86.04%
EPS -0.29 -10.17 -2.39 -2.60 2.68 0.00 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3511 0.3517 0.4577 0.4768 0.5059 0.4351 0.4767 -18.42%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.67 0.80 0.56 0.70 0.67 0.74 0.97 -
P/RPS 0.33 0.52 0.60 0.51 0.41 0.54 1.22 -58.14%
P/EPS -109.84 -3.79 -11.27 -12.95 12.05 -7,400.00 65.10 -
EY -0.91 -26.39 -8.87 -7.72 8.30 -0.01 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.10 0.59 0.71 0.64 0.75 0.98 -4.12%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 23/09/03 27/05/03 27/02/03 17/01/03 15/08/02 15/05/02 -
Price 0.75 0.68 0.67 0.59 0.70 0.69 0.86 -
P/RPS 0.37 0.44 0.72 0.43 0.43 0.50 1.09 -51.30%
P/EPS -122.95 -3.22 -13.48 -10.91 12.59 -6,900.00 57.72 -
EY -0.81 -31.04 -7.42 -9.16 7.94 -0.01 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.93 0.71 0.60 0.67 0.70 0.87 11.90%

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