[HIGH5] QoQ Annualized Quarter Result on 31-Jan-2006 [#1]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
24-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- -79.72%
YoY- -69.85%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 597,991 597,160 538,288 565,432 484,712 466,592 485,040 14.93%
PBT -49,471 4,250 4,846 4,852 17,656 20,936 19,770 -
Tax 1,244 -360 -360 -360 4,495 -536 -360 -
NP -48,227 3,890 4,486 4,492 22,151 20,400 19,410 -
-
NP to SH -48,227 3,890 4,486 4,492 22,151 20,400 19,410 -
-
Tax Rate - 8.47% 7.43% 7.42% -25.46% 2.56% 1.82% -
Total Cost 646,218 593,269 533,802 560,940 462,561 446,192 465,630 24.34%
-
Net Worth 117,935 170,041 171,893 177,984 146,723 108,146 98,503 12.71%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 117,935 170,041 171,893 177,984 146,723 108,146 98,503 12.71%
NOSH 210,598 209,928 209,626 211,886 185,726 177,288 161,480 19.31%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin -8.06% 0.65% 0.83% 0.79% 4.57% 4.37% 4.00% -
ROE -40.89% 2.29% 2.61% 2.52% 15.10% 18.86% 19.70% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 283.95 284.46 256.78 266.86 260.98 263.18 300.37 -3.66%
EPS -22.90 1.85 2.14 2.12 11.93 11.51 12.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.81 0.82 0.84 0.79 0.61 0.61 -5.52%
Adjusted Per Share Value based on latest NOSH - 211,886
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 146.08 145.88 131.49 138.13 118.41 113.98 118.49 14.93%
EPS -11.78 0.95 1.10 1.10 5.41 4.98 4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2881 0.4154 0.4199 0.4348 0.3584 0.2642 0.2406 12.72%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.43 0.47 0.62 0.68 0.64 0.94 1.00 -
P/RPS 0.15 0.17 0.24 0.25 0.25 0.36 0.33 -40.79%
P/EPS -1.88 25.36 28.97 32.08 5.37 8.17 8.32 -
EY -53.26 3.94 3.45 3.12 18.64 12.24 12.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.58 0.76 0.81 0.81 1.54 1.64 -39.50%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 26/12/06 27/09/06 22/06/06 24/03/06 22/12/05 19/09/05 22/06/05 -
Price 0.40 0.41 0.52 0.68 0.62 0.80 0.93 -
P/RPS 0.14 0.14 0.20 0.25 0.24 0.30 0.31 -41.05%
P/EPS -1.75 22.12 24.30 32.08 5.20 6.95 7.74 -
EY -57.25 4.52 4.12 3.12 19.24 14.38 12.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.51 0.63 0.81 0.78 1.31 1.52 -39.71%

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