KLSE (MYR): HLSCORP (7098)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.005
Today's Change
0.00 (0.00%)
Day's Change
0.00 - 0.00
Trading Volume
0
Market Cap
0 Million
NOSH
91 Million
Latest Quarter
31-Dec-2012 [#0]
Announcement Date
28-Feb-2013
Next Quarter
31-Mar-2013
Est. Ann. Date
23-May-2013
Est. Ann. Due Date
30-May-2013
QoQ | YoY
47.71% | 620.87%
Revenue | NP to SH
4,735.000 | 2,888.000
RPS | P/RPS
5.20 Cent | 0.00
EPS | P/E | EY
3.17 Cent | 0.00 | 0.00%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
-0.15 | 0.00
QoQ | YoY
247.27% | 285.6%
NP Margin | ROE
60.99% | 0.00%
F.Y. | Ann. Date
31-Dec-2012 | 28-Feb-2013
Latest Audited Result
31-Dec-2011
Announcement Date
05-Jun-2012
Next Audited Result
31-Dec-2012
Est. Ann. Date
05-Jun-2013
Est. Ann. Due Date
29-Jun-2013
Revenue | NP to SH
10,614.000 | -1,556.000
RPS | P/RPS
11.66 Cent | 0.00
EPS | P/E | EY
-1.71 Cent | 0.00 | 0.00%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.15 | 0.00
YoY
-68.58%
NP Margin | ROE
-14.66% | -11.63%
F.Y. | Ann. Date
31-Dec-2011 | 28-Feb-2012
Revenue | NP to SH
5,164.363 | 3,151.636
RPS | P/RPS
5.67 Cent | 0.00
EPS | P/E | EY
3.46 Cent | 0.00 | 0.00%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
300.49% | 302.55%
NP Margin | ROE
61.03% | 0.00%
F.Y. | Ann. Date
31-Dec-2012 | 28-Feb-2013
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | 31/12/04 | 31/12/03 | 31/12/02 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 5,164 | 4,735 | 10,614 | 21,295 | 17,109 | 36,283 | 40,803 | 30,729 | 90,450 | 170,625 | 266,655 | 220,548 | -28.60% | |
PBT | 3,206 | 2,938 | -1,807 | -923 | -6,702 | 3,908 | 1,265 | -10,836 | -21,286 | -2,989 | -27,438 | 3,743 | - | |
Tax | -54 | -50 | 251 | 0 | -1 | -29 | 0 | 21,672 | 187 | 619 | 10,417 | -3,026 | - | |
NP | 3,151 | 2,888 | -1,556 | -923 | -6,703 | 3,879 | 1,265 | 10,836 | -21,099 | -2,370 | -17,021 | 717 | - | |
- | ||||||||||||||
NP to SH | 3,151 | 2,888 | -1,556 | -923 | -6,703 | 3,879 | 1,265 | -10,994 | -21,297 | -2,370 | -17,021 | 717 | - | |
- | ||||||||||||||
Tax Rate | 1.68% | 1.70% | - | - | - | 0.74% | 0.00% | - | - | - | - | 80.84% | - | |
Total Cost | 2,012 | 1,847 | 12,170 | 22,218 | 23,812 | 32,404 | 39,538 | 19,893 | 111,549 | 172,995 | 283,676 | 219,831 | -27.48% | |
- | ||||||||||||||
Net Worth | -13,396 | -13,377 | 13,376 | 14,796 | 13,731 | 12,558 | -527 | -1,578 | 9,456 | 26,680 | 26,308 | 43,934 | -12.37% |
Equity | ||||||||||||||
AQR | T4Q | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | 31/12/04 | 31/12/03 | 31/12/02 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | -13,396 | -13,377 | 13,376 | 14,796 | 13,731 | 12,558 | -527 | -1,578 | 9,456 | 26,680 | 26,308 | 43,934 | -12.37% | |
NOSH | 91,135 | 91,006 | 90,994 | 90,776 | 85,288 | 61,866 | 52,708 | 52,628 | 52,623 | 46,271 | 43,847 | 43,934 | 8.42% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | 31/12/04 | 31/12/03 | 31/12/02 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 61.03% | 60.99% | -14.66% | -4.33% | -39.18% | 10.69% | 3.10% | 35.26% | -23.33% | -1.39% | -6.38% | 0.33% | - | |
ROE | 0.00% | 0.00% | -11.63% | -6.24% | -48.82% | 30.89% | 0.00% | 0.00% | -225.21% | -8.88% | -64.70% | 1.63% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | 31/12/04 | 31/12/03 | 31/12/02 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 5.67 | 5.20 | 11.66 | 23.46 | 20.06 | 58.65 | 77.41 | 58.39 | 171.88 | 368.75 | 608.14 | 501.99 | -34.15% | |
EPS | 3.46 | 3.17 | -1.71 | -1.01 | -7.85 | 6.27 | 2.40 | -20.89 | -40.47 | -5.40 | -38.82 | 7.04 | - | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | -0.147 | -0.147 | 0.147 | 0.163 | 0.161 | 0.203 | -0.01 | -0.03 | 0.1797 | 0.5766 | 0.60 | 1.00 | -19.17% |
Adjusted Per Share Value based on latest NOSH - 91,135 | ||||||||||||||
AQR | T4Q | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | 31/12/04 | 31/12/03 | 31/12/02 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 5.67 | 5.20 | 11.66 | 23.40 | 18.80 | 39.87 | 44.84 | 33.77 | 99.39 | 187.49 | 293.01 | 242.34 | -28.60% | |
EPS | 3.46 | 3.17 | -1.71 | -1.01 | -7.37 | 4.26 | 1.39 | -12.08 | -23.40 | -2.60 | -18.70 | 0.79 | - | |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
NAPS | -0.1472 | -0.147 | 0.147 | 0.1626 | 0.1509 | 0.138 | -0.0058 | -0.0173 | 0.1039 | 0.2932 | 0.2891 | 0.4828 | -12.37% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | 31/12/04 | 31/12/03 | 31/12/02 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 31/12/12 | 31/12/12 | 30/12/11 | 30/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 29/12/06 | 30/12/05 | 31/12/04 | 31/12/03 | 31/12/02 | - | |
Price | 0.02 | 0.02 | 0.16 | 0.10 | 0.22 | 0.26 | 0.31 | 0.14 | 0.26 | 1.26 | 0.86 | 0.70 | - | |
P/RPS | 0.35 | 0.38 | 1.37 | 0.43 | 1.10 | 0.44 | 0.40 | 0.24 | 0.15 | 0.34 | 0.14 | 0.14 | 28.82% | |
P/EPS | 0.58 | 0.63 | -9.36 | -9.83 | -2.80 | 4.15 | 12.92 | -0.67 | -0.64 | -24.60 | -2.22 | 42.89 | - | |
EY | 172.91 | 158.67 | -10.69 | -10.17 | -35.72 | 24.12 | 7.74 | -149.21 | -155.66 | -4.07 | -45.14 | 2.33 | - | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.00 | 0.00 | 1.09 | 0.61 | 1.37 | 1.28 | 0.00 | 0.00 | 1.45 | 2.19 | 1.43 | 0.70 | 5.04% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/11 | 31/12/10 | 31/12/09 | 31/12/08 | 31/12/07 | 31/12/06 | 31/12/05 | 31/12/04 | 31/12/03 | 31/12/02 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 28/02/13 | 28/02/13 | 28/02/12 | 28/02/11 | 23/02/10 | 26/02/09 | 29/02/08 | 01/03/07 | 01/03/06 | 28/02/05 | 25/02/04 | 27/02/03 | - | |
Price | 0.035 | 0.035 | 0.12 | 0.11 | 0.19 | 0.34 | 0.26 | 0.12 | 0.28 | 1.22 | 1.12 | 0.59 | - | |
P/RPS | 0.62 | 0.67 | 1.03 | 0.47 | 0.95 | 0.58 | 0.34 | 0.21 | 0.16 | 0.33 | 0.18 | 0.12 | 26.96% | |
P/EPS | 1.01 | 1.10 | -7.02 | -10.82 | -2.42 | 5.42 | 10.83 | -0.57 | -0.69 | -23.82 | -2.89 | 36.15 | - | |
EY | 98.81 | 90.67 | -14.25 | -9.24 | -41.36 | 18.44 | 9.23 | -174.08 | -144.54 | -4.20 | -34.66 | 2.77 | - | |
DY | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | |
P/NAPS | 0.00 | 0.00 | 0.82 | 0.67 | 1.18 | 1.67 | 0.00 | 0.00 | 1.56 | 2.12 | 1.87 | 0.59 | 3.72% |
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.
this is a very good counter to fry, last year i made 3k contra day. super good!
2013-01-16 17:20
cmchin
why ready good?
2013-01-05 12:36