[HIGH5] QoQ Annualized Quarter Result on 31-Jan-2013 [#1]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 87.36%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 78,944 80,026 84,182 88,684 129,149 139,129 150,684 -34.93%
PBT -54,873 -51,200 -42,816 -43,800 -334,867 -425,970 -617,210 -79.99%
Tax 0 -133 -156 1,204 -421 -528 -612 -
NP -54,873 -51,333 -42,972 -42,596 -335,288 -426,498 -617,822 -80.00%
-
NP to SH -54,781 -51,333 -42,972 -42,756 -338,390 -426,468 -617,778 -80.02%
-
Tax Rate - - - - - - - -
Total Cost 133,817 131,359 127,154 131,280 464,437 565,627 768,506 -68.71%
-
Net Worth -174,876 -154,835 -142,426 -130,056 -121,872 -105,735 -93,528 51.59%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth -174,876 -154,835 -142,426 -130,056 -121,872 -105,735 -93,528 51.59%
NOSH 406,688 407,462 406,931 406,425 406,240 406,676 406,646 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -69.51% -64.15% -51.05% -48.03% -259.61% -306.55% -410.01% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 19.41 19.64 20.69 21.82 31.79 34.21 37.06 -34.94%
EPS -13.47 -12.63 -10.56 -10.52 -83.21 -104.87 -151.92 -80.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.43 -0.38 -0.35 -0.32 -0.30 -0.26 -0.23 51.58%
Adjusted Per Share Value based on latest NOSH - 406,425
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 19.28 19.55 20.56 21.66 31.55 33.99 36.81 -34.94%
EPS -13.38 -12.54 -10.50 -10.44 -82.66 -104.18 -150.91 -80.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4272 -0.3782 -0.3479 -0.3177 -0.2977 -0.2583 -0.2285 51.58%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.105 0.09 0.075 0.06 0.05 0.10 0.16 -
P/RPS 0.54 0.46 0.36 0.27 0.16 0.29 0.43 16.35%
P/EPS -0.78 -0.71 -0.71 -0.57 -0.06 -0.10 -0.11 267.77%
EY -128.29 -139.98 -140.80 -175.33 -1,665.96 -1,048.67 -949.50 -73.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 27/09/13 28/06/13 29/03/13 29/01/13 21/09/12 26/06/12 -
Price 0.11 0.16 0.085 0.075 0.065 0.07 0.14 -
P/RPS 0.57 0.81 0.41 0.34 0.20 0.20 0.38 30.94%
P/EPS -0.82 -1.27 -0.80 -0.71 -0.08 -0.07 -0.09 334.47%
EY -122.45 -78.74 -124.24 -140.27 -1,281.51 -1,498.10 -1,085.14 -76.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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