[HIGH5] QoQ Annualized Quarter Result on 31-Jan-2012 [#1]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
29-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jan-2012 [#1]
Profit Trend
QoQ- -1273.26%
YoY- -14835.87%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Revenue 129,149 139,129 150,684 178,296 232,068 202,302 191,460 -22.99%
PBT -334,867 -425,970 -617,210 -53,584 5,447 5,928 5,708 -
Tax -421 -528 -612 -648 -832 -8 -28 504.20%
NP -335,288 -426,498 -617,822 -54,232 4,615 5,920 5,680 -
-
NP to SH -338,390 -426,468 -617,778 -54,228 4,622 5,924 5,682 -
-
Tax Rate - - - - 15.27% 0.13% 0.49% -
Total Cost 464,437 565,627 768,506 232,528 227,453 196,382 185,780 83.68%
-
Net Worth -121,872 -105,735 -93,528 199,487 206,783 204,456 202,372 -
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Net Worth -121,872 -105,735 -93,528 199,487 206,783 204,456 202,372 -
NOSH 406,240 406,676 406,646 407,117 397,661 393,185 389,178 2.88%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
NP Margin -259.61% -306.55% -410.01% -30.42% 1.99% 2.93% 2.97% -
ROE 0.00% 0.00% 0.00% -27.18% 2.24% 2.90% 2.81% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 31.79 34.21 37.06 43.79 58.36 51.45 49.20 -25.16%
EPS -83.21 -104.87 -151.92 -13.32 1.17 1.51 1.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.30 -0.26 -0.23 0.49 0.52 0.52 0.52 -
Adjusted Per Share Value based on latest NOSH - 407,117
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
RPS 31.55 33.99 36.81 43.55 56.69 49.42 46.77 -22.99%
EPS -82.66 -104.18 -150.91 -13.25 1.13 1.45 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2977 -0.2583 -0.2285 0.4873 0.5051 0.4995 0.4944 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 -
Price 0.05 0.10 0.16 0.42 0.41 0.48 0.58 -
P/RPS 0.16 0.29 0.43 0.96 0.70 0.93 1.18 -73.44%
P/EPS -0.06 -0.10 -0.11 -3.15 35.28 31.86 39.73 -
EY -1,665.96 -1,048.67 -949.50 -31.71 2.83 3.14 2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.86 0.79 0.92 1.12 -
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 CAGR
Date 29/01/13 21/09/12 26/06/12 29/03/12 30/12/11 29/09/11 27/06/11 -
Price 0.065 0.07 0.14 0.20 0.43 0.35 0.54 -
P/RPS 0.20 0.20 0.38 0.46 0.74 0.68 1.10 -67.73%
P/EPS -0.08 -0.07 -0.09 -1.50 37.00 23.23 36.99 -
EY -1,281.51 -1,498.10 -1,085.14 -66.60 2.70 4.30 2.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.41 0.83 0.67 1.04 -

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