[HIGHTEC] QoQ Annualized Quarter Result on 31-Oct-2005 [#4]

Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 20.56%
YoY- -1890.16%
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 30,906 29,722 29,124 26,811 25,100 23,974 22,640 23.12%
PBT 1,485 960 -40 -982 -1,261 -1,014 -3,108 -
Tax -966 -1,250 -484 -93 -206 -298 -312 112.86%
NP 518 -290 -524 -1,075 -1,468 -1,312 -3,420 -
-
NP to SH 560 -290 -424 -1,092 -1,374 -1,312 -3,420 -
-
Tax Rate 65.05% 130.21% - - - - - -
Total Cost 30,388 30,012 29,648 27,886 26,568 25,286 26,060 10.81%
-
Net Worth 50,155 98,277 50,146 50,800 51,955 52,471 53,082 -3.72%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - 1,016 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 50,155 98,277 50,146 50,800 51,955 52,471 53,082 -3.72%
NOSH 40,776 80,555 40,769 40,640 40,590 40,675 40,521 0.42%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 1.68% -0.98% -1.80% -4.01% -5.85% -5.47% -15.11% -
ROE 1.12% -0.30% -0.85% -2.15% -2.65% -2.50% -6.44% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 75.79 36.90 71.44 65.97 61.84 58.94 55.87 22.61%
EPS 1.37 -0.36 -1.04 -2.69 -3.39 -2.96 -8.44 -
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.23 1.22 1.23 1.25 1.28 1.29 1.31 -4.12%
Adjusted Per Share Value based on latest NOSH - 41,111
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 25.37 24.40 23.90 22.01 20.60 19.68 18.58 23.14%
EPS 0.46 -0.24 -0.35 -0.90 -1.13 -1.08 -2.81 -
DPS 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.4117 0.8066 0.4116 0.417 0.4264 0.4307 0.4357 -3.71%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.62 0.57 0.56 0.47 0.67 0.70 0.88 -
P/RPS 0.82 1.54 0.78 0.71 1.08 1.19 1.58 -35.49%
P/EPS 45.15 -158.33 -53.85 -17.49 -19.78 -21.70 -10.43 -
EY 2.22 -0.63 -1.86 -5.72 -5.05 -4.61 -9.59 -
DY 0.00 0.00 0.00 5.32 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.46 0.38 0.52 0.54 0.67 -17.76%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 30/06/06 29/03/06 28/12/05 27/09/05 21/06/05 28/03/05 -
Price 0.46 0.56 0.75 0.50 0.58 0.60 0.81 -
P/RPS 0.61 1.52 1.05 0.76 0.94 1.02 1.45 -43.94%
P/EPS 33.50 -155.56 -72.12 -18.61 -17.13 -18.60 -9.60 -
EY 2.99 -0.64 -1.39 -5.37 -5.84 -5.38 -10.42 -
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.46 0.61 0.40 0.45 0.47 0.62 -29.18%

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