[HIGH5] QoQ Annualized Quarter Result on 31-Oct-2006 [#4]

Announcement Date
26-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- -1339.56%
YoY- -317.72%
Quarter Report
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 583,914 591,038 617,948 597,991 597,160 538,288 565,432 2.17%
PBT -24,225 -61,614 -72,264 -49,471 4,250 4,846 4,852 -
Tax -470 -706 -728 1,244 -360 -360 -360 19.51%
NP -24,696 -62,320 -72,992 -48,227 3,890 4,486 4,492 -
-
NP to SH -24,696 -62,320 -72,992 -48,227 3,890 4,486 4,492 -
-
Tax Rate - - - - 8.47% 7.43% 7.42% -
Total Cost 608,610 653,358 690,940 646,218 593,269 533,802 560,940 5.60%
-
Net Worth 105,358 86,379 99,036 117,935 170,041 171,893 177,984 -29.56%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 105,358 86,379 99,036 117,935 170,041 171,893 177,984 -29.56%
NOSH 210,716 210,682 210,715 210,598 209,928 209,626 211,886 -0.36%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -4.23% -10.54% -11.81% -8.06% 0.65% 0.83% 0.79% -
ROE -23.44% -72.15% -73.70% -40.89% 2.29% 2.61% 2.52% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 277.11 280.53 293.26 283.95 284.46 256.78 266.86 2.55%
EPS -11.72 -29.58 -34.64 -22.90 1.85 2.14 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.41 0.47 0.56 0.81 0.82 0.84 -29.30%
Adjusted Per Share Value based on latest NOSH - 210,646
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 142.64 144.38 150.95 146.08 145.88 131.49 138.13 2.17%
EPS -6.03 -15.22 -17.83 -11.78 0.95 1.10 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2574 0.211 0.2419 0.2881 0.4154 0.4199 0.4348 -29.56%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.41 0.41 0.41 0.43 0.47 0.62 0.68 -
P/RPS 0.15 0.15 0.14 0.15 0.17 0.24 0.25 -28.92%
P/EPS -3.50 -1.39 -1.18 -1.88 25.36 28.97 32.08 -
EY -28.59 -72.15 -84.49 -53.26 3.94 3.45 3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.00 0.87 0.77 0.58 0.76 0.81 0.82%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 21/09/07 22/06/07 30/03/07 26/12/06 27/09/06 22/06/06 24/03/06 -
Price 0.50 0.42 0.44 0.40 0.41 0.52 0.68 -
P/RPS 0.18 0.15 0.15 0.14 0.14 0.20 0.25 -19.71%
P/EPS -4.27 -1.42 -1.27 -1.75 22.12 24.30 32.08 -
EY -23.44 -70.43 -78.73 -57.25 4.52 4.12 3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.02 0.94 0.71 0.51 0.63 0.81 15.12%

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