[HIGH5] QoQ Annualized Quarter Result on 30-Apr-2007 [#2]

Announcement Date
22-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
30-Apr-2007 [#2]
Profit Trend
QoQ- 14.62%
YoY- -1489.21%
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 628,280 606,484 583,914 591,038 617,948 597,991 597,160 3.43%
PBT -33,888 -18,149 -24,225 -61,614 -72,264 -49,471 4,250 -
Tax 0 0 -470 -706 -728 1,244 -360 -
NP -33,888 -18,149 -24,696 -62,320 -72,992 -48,227 3,890 -
-
NP to SH -33,708 -18,011 -24,696 -62,320 -72,992 -48,227 3,890 -
-
Tax Rate - - - - - - 8.47% -
Total Cost 662,168 624,633 608,610 653,358 690,940 646,218 593,269 7.57%
-
Net Worth 102,996 99,825 105,358 86,379 99,036 117,935 170,041 -28.34%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 102,996 99,825 105,358 86,379 99,036 117,935 170,041 -28.34%
NOSH 234,083 212,393 210,716 210,682 210,715 210,598 209,928 7.50%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin -5.39% -2.99% -4.23% -10.54% -11.81% -8.06% 0.65% -
ROE -32.73% -18.04% -23.44% -72.15% -73.70% -40.89% 2.29% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 268.40 285.55 277.11 280.53 293.26 283.95 284.46 -3.79%
EPS -14.40 -8.48 -11.72 -29.58 -34.64 -22.90 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.47 0.50 0.41 0.47 0.56 0.81 -33.35%
Adjusted Per Share Value based on latest NOSH - 210,636
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 153.48 148.15 142.64 144.38 150.95 146.08 145.88 3.43%
EPS -8.23 -4.40 -6.03 -15.22 -17.83 -11.78 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2516 0.2439 0.2574 0.211 0.2419 0.2881 0.4154 -28.34%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.99 0.92 0.41 0.41 0.41 0.43 0.47 -
P/RPS 0.37 0.32 0.15 0.15 0.14 0.15 0.17 67.70%
P/EPS -6.88 -10.85 -3.50 -1.39 -1.18 -1.88 25.36 -
EY -14.55 -9.22 -28.59 -72.15 -84.49 -53.26 3.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 1.96 0.82 1.00 0.87 0.77 0.58 146.28%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 28/12/07 21/09/07 22/06/07 30/03/07 26/12/06 27/09/06 -
Price 0.81 0.95 0.50 0.42 0.44 0.40 0.41 -
P/RPS 0.30 0.33 0.18 0.15 0.15 0.14 0.14 65.98%
P/EPS -5.63 -11.20 -4.27 -1.42 -1.27 -1.75 22.12 -
EY -17.78 -8.93 -23.44 -70.43 -78.73 -57.25 4.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 2.02 1.00 1.02 0.94 0.71 0.51 134.68%

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