[HIRO] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -19.78%
YoY- -35.5%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 27,730 30,201 35,016 38,113 40,227 38,784 38,573 -19.76%
PBT 3,783 3,182 6,033 6,137 6,028 9,189 2,843 20.99%
Tax -1,000 -751 -1,589 -1,809 -1,542 -1,781 -733 23.03%
NP 2,783 2,431 4,444 4,328 4,486 7,408 2,110 20.28%
-
NP to SH 1,279 660 2,602 2,080 2,593 4,299 1,004 17.53%
-
Tax Rate 26.43% 23.60% 26.34% 29.48% 25.58% 19.38% 25.78% -
Total Cost 24,947 27,770 30,572 33,785 35,741 31,376 36,463 -22.37%
-
Net Worth 155,078 77,615 152,966 152,800 150,079 160,941 114,301 22.57%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 3,153 3,200 - - 2,316 -
Div Payout % - - 121.21% 153.85% - - 230.77% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 155,078 77,615 152,966 152,800 150,079 160,941 114,301 22.57%
NOSH 79,937 77,615 78,848 80,000 78,575 80,470 77,230 2.32%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.04% 8.05% 12.69% 11.36% 11.15% 19.10% 5.47% -
ROE 0.82% 0.85% 1.70% 1.36% 1.73% 2.67% 0.88% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 34.69 38.91 44.41 47.64 51.20 48.20 49.95 -21.59%
EPS 1.60 0.40 3.30 2.60 3.30 5.40 1.30 14.86%
DPS 0.00 0.00 4.00 4.00 0.00 0.00 3.00 -
NAPS 1.94 1.00 1.94 1.91 1.91 2.00 1.48 19.79%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.47 7.05 8.17 8.90 9.39 9.05 9.00 -19.76%
EPS 0.30 0.15 0.61 0.49 0.61 1.00 0.23 19.39%
DPS 0.00 0.00 0.74 0.75 0.00 0.00 0.54 -
NAPS 0.362 0.1812 0.357 0.3566 0.3503 0.3756 0.2668 22.58%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.59 0.60 0.56 0.56 0.58 0.55 0.54 -
P/RPS 1.70 1.54 1.26 1.18 1.13 1.14 1.08 35.35%
P/EPS 36.87 70.56 16.97 21.54 17.58 10.30 41.54 -7.64%
EY 2.71 1.42 5.89 4.64 5.69 9.71 2.41 8.14%
DY 0.00 0.00 7.14 7.14 0.00 0.00 5.56 -
P/NAPS 0.30 0.60 0.29 0.29 0.30 0.28 0.36 -11.45%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 03/08/07 01/03/07 27/11/06 25/08/06 30/05/06 30/03/06 28/11/05 -
Price 0.64 0.62 0.55 0.52 0.56 0.56 0.53 -
P/RPS 1.84 1.59 1.24 1.09 1.09 1.16 1.06 44.48%
P/EPS 40.00 72.91 16.67 20.00 16.97 10.48 40.77 -1.26%
EY 2.50 1.37 6.00 5.00 5.89 9.54 2.45 1.35%
DY 0.00 0.00 7.27 7.69 0.00 0.00 5.66 -
P/NAPS 0.33 0.62 0.28 0.27 0.29 0.28 0.36 -5.64%

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