[HIGH5] QoQ Annualized Quarter Result on 31-Oct-2008 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
26-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2008
Quarter
31-Oct-2008 [#4]
Profit Trend
QoQ- 25.25%
YoY- -17.64%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 592,930 610,308 636,580 638,564 635,088 629,874 628,280 -3.79%
PBT 1,114 1,000 412 -22,493 -30,081 -34,000 -33,888 -
Tax -14 -10 0 1,239 1,652 0 0 -
NP 1,100 990 412 -21,254 -28,429 -34,000 -33,888 -
-
NP to SH 1,104 994 416 -21,188 -28,344 -33,888 -33,708 -
-
Tax Rate 1.26% 1.00% 0.00% - - - - -
Total Cost 591,830 609,318 636,168 659,818 663,517 663,874 662,168 -7.21%
-
Net Worth 143,307 139,781 155,999 129,722 125,869 123,467 102,996 24.65%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 143,307 139,781 155,999 129,722 125,869 123,467 102,996 24.65%
NOSH 318,461 310,625 346,666 288,272 279,710 262,697 234,083 22.80%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 0.19% 0.16% 0.06% -3.33% -4.48% -5.40% -5.39% -
ROE 0.77% 0.71% 0.27% -16.33% -22.52% -27.45% -32.73% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 186.19 196.48 183.63 221.51 227.05 239.77 268.40 -21.65%
EPS 0.35 0.32 0.12 -7.35 -10.13 -12.90 -14.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.45 0.45 0.45 0.47 0.44 1.51%
Adjusted Per Share Value based on latest NOSH - 350,000
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 144.84 149.09 155.51 155.99 155.14 153.87 153.48 -3.79%
EPS 0.27 0.24 0.10 -5.18 -6.92 -8.28 -8.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3501 0.3415 0.3811 0.3169 0.3075 0.3016 0.2516 24.66%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.76 0.75 0.98 0.74 0.84 0.80 0.99 -
P/RPS 0.41 0.38 0.53 0.33 0.37 0.33 0.37 7.08%
P/EPS 219.23 234.37 816.67 -10.07 -8.29 -6.20 -6.88 -
EY 0.46 0.43 0.12 -9.93 -12.06 -16.13 -14.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.67 2.18 1.64 1.87 1.70 2.25 -17.38%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 18/09/09 26/06/09 27/03/09 26/12/08 26/09/08 27/06/08 28/03/08 -
Price 0.68 0.79 1.00 0.98 0.82 0.82 0.81 -
P/RPS 0.37 0.40 0.54 0.44 0.36 0.34 0.30 15.02%
P/EPS 196.15 246.88 833.33 -13.33 -8.09 -6.36 -5.63 -
EY 0.51 0.41 0.12 -7.50 -12.36 -15.73 -17.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.76 2.22 2.18 1.82 1.74 1.84 -12.35%

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