[HIGHTEC] QoQ Cumulative Quarter Result on 31-Oct-2006 [#4]

Announcement Date
27-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- -18.81%
YoY- 131.23%
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 20,863 13,134 6,440 29,411 23,180 14,861 7,281 102.12%
PBT 1,280 519 361 223 1,114 480 -10 -
Tax -258 -164 -84 74 -725 -625 -121 65.89%
NP 1,022 355 277 297 389 -145 -131 -
-
NP to SH 1,003 389 299 341 420 -145 -106 -
-
Tax Rate 20.16% 31.60% 23.27% -33.18% 65.08% 130.21% - -
Total Cost 19,841 12,779 6,163 29,114 22,791 15,006 7,412 93.13%
-
Net Worth 47,015 49,030 49,698 49,485 50,155 98,277 50,146 -4.21%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 979 1,013 - 1,014 - - - -
Div Payout % 97.66% 260.42% - 297.37% - - - -
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 47,015 49,030 49,698 49,485 50,155 98,277 50,146 -4.21%
NOSH 39,179 40,520 40,405 40,561 40,776 80,555 40,769 -2.62%
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 4.90% 2.70% 4.30% 1.01% 1.68% -0.98% -1.80% -
ROE 2.13% 0.79% 0.60% 0.69% 0.84% -0.15% -0.21% -
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 53.25 32.41 15.94 72.51 56.85 18.45 17.86 107.56%
EPS 2.56 0.96 0.74 0.84 1.03 -0.18 -0.26 -
DPS 2.50 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.20 1.21 1.23 1.22 1.23 1.22 1.23 -1.63%
Adjusted Per Share Value based on latest NOSH - 39,333
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 17.12 10.78 5.29 24.14 19.03 12.20 5.98 102.00%
EPS 0.82 0.32 0.25 0.28 0.34 -0.12 -0.09 -
DPS 0.80 0.83 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.3859 0.4024 0.4079 0.4062 0.4117 0.8066 0.4116 -4.21%
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 0.77 0.70 0.64 0.49 0.62 0.57 0.56 -
P/RPS 1.45 2.16 4.02 0.68 1.09 3.09 3.14 -40.34%
P/EPS 30.08 72.92 86.49 58.29 60.19 -316.67 -215.38 -
EY 3.32 1.37 1.16 1.72 1.66 -0.32 -0.46 -
DY 3.25 3.57 0.00 5.10 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.52 0.40 0.50 0.47 0.46 24.70%
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 25/09/07 20/06/07 29/03/07 27/12/06 28/09/06 30/06/06 29/03/06 -
Price 0.78 0.65 0.63 0.52 0.46 0.56 0.75 -
P/RPS 1.46 2.01 3.95 0.72 0.81 3.04 4.20 -50.65%
P/EPS 30.47 67.71 85.14 61.85 44.66 -311.11 -288.46 -
EY 3.28 1.48 1.17 1.62 2.24 -0.32 -0.35 -
DY 3.21 3.85 0.00 4.81 0.00 0.00 0.00 -
P/NAPS 0.65 0.54 0.51 0.43 0.37 0.46 0.61 4.33%

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