[HLSCORP] QoQ TTM Result on 30-Sep-2000 [#3]

Announcement Date
08-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 116.83%
YoY--%
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 236,547 237,993 231,026 169,290 93,488 39,045 322.88%
PBT 10,062 12,073 12,934 8,998 4,127 1,015 527.20%
Tax -6,081 -6,451 -7,069 -4,913 -2,243 -772 421.77%
NP 3,981 5,622 5,865 4,085 1,884 243 837.65%
-
NP to SH 2,501 5,170 5,865 4,085 1,884 243 546.32%
-
Tax Rate 60.44% 53.43% 54.65% 54.60% 54.35% 76.06% -
Total Cost 232,566 232,371 225,161 165,205 91,604 38,802 319.27%
-
Net Worth 52,717 52,660 65,325 48,724 43,555 42,448 18.93%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 52,717 52,660 65,325 48,724 43,555 42,448 18.93%
NOSH 43,931 43,883 43,842 33,603 30,672 30,759 33.01%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.68% 2.36% 2.54% 2.41% 2.02% 0.62% -
ROE 4.74% 9.82% 8.98% 8.38% 4.33% 0.57% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 538.44 542.33 526.95 503.79 304.79 126.94 217.91%
EPS 5.69 11.78 13.38 12.16 6.14 0.79 385.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.49 1.45 1.42 1.38 -10.58%
Adjusted Per Share Value based on latest NOSH - 33,603
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 259.92 261.51 253.86 186.02 102.73 42.90 322.91%
EPS 2.75 5.68 6.44 4.49 2.07 0.27 540.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5793 0.5786 0.7178 0.5354 0.4786 0.4664 18.94%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 - - -
Price 0.81 0.84 1.06 1.72 0.00 0.00 -
P/RPS 0.15 0.15 0.20 0.34 0.00 0.00 -
P/EPS 14.23 7.13 7.92 14.15 0.00 0.00 -
EY 7.03 14.03 12.62 7.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.71 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/08/01 03/07/01 30/03/01 - - - -
Price 1.39 0.85 0.84 0.00 0.00 0.00 -
P/RPS 0.26 0.16 0.16 0.00 0.00 0.00 -
P/EPS 24.42 7.21 6.28 0.00 0.00 0.00 -
EY 4.10 13.86 15.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.71 0.56 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