[HIGH5] QoQ Annualized Quarter Result on 31-Jul-2012 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
21-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 30.97%
YoY- -7298.99%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 84,182 88,684 129,149 139,129 150,684 178,296 232,068 -49.16%
PBT -42,816 -43,800 -334,867 -425,970 -617,210 -53,584 5,447 -
Tax -156 1,204 -421 -528 -612 -648 -832 -67.27%
NP -42,972 -42,596 -335,288 -426,498 -617,822 -54,232 4,615 -
-
NP to SH -42,972 -42,756 -338,390 -426,468 -617,778 -54,228 4,622 -
-
Tax Rate - - - - - - 15.27% -
Total Cost 127,154 131,280 464,437 565,627 768,506 232,528 227,453 -32.16%
-
Net Worth -142,426 -130,056 -121,872 -105,735 -93,528 199,487 206,783 -
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth -142,426 -130,056 -121,872 -105,735 -93,528 199,487 206,783 -
NOSH 406,931 406,425 406,240 406,676 406,646 407,117 397,661 1.54%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -51.05% -48.03% -259.61% -306.55% -410.01% -30.42% 1.99% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -27.18% 2.24% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 20.69 21.82 31.79 34.21 37.06 43.79 58.36 -49.94%
EPS -10.56 -10.52 -83.21 -104.87 -151.92 -13.32 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.35 -0.32 -0.30 -0.26 -0.23 0.49 0.52 -
Adjusted Per Share Value based on latest NOSH - 405,259
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 20.56 21.66 31.55 33.99 36.81 43.55 56.69 -49.17%
EPS -10.50 -10.44 -82.66 -104.18 -150.91 -13.25 1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.3479 -0.3177 -0.2977 -0.2583 -0.2285 0.4873 0.5051 -
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.075 0.06 0.05 0.10 0.16 0.42 0.41 -
P/RPS 0.36 0.27 0.16 0.29 0.43 0.96 0.70 -35.83%
P/EPS -0.71 -0.57 -0.06 -0.10 -0.11 -3.15 35.28 -
EY -140.80 -175.33 -1,665.96 -1,048.67 -949.50 -31.71 2.83 -
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 0.86 0.79 -
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 28/06/13 29/03/13 29/01/13 21/09/12 26/06/12 29/03/12 30/12/11 -
Price 0.085 0.075 0.065 0.07 0.14 0.20 0.43 -
P/RPS 0.41 0.34 0.20 0.20 0.38 0.46 0.74 -32.56%
P/EPS -0.80 -0.71 -0.08 -0.07 -0.09 -1.50 37.00 -
EY -124.24 -140.27 -1,281.51 -1,498.10 -1,085.14 -66.60 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 0.00 0.00 0.41 0.83 -

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