[HIGH5] QoQ Cumulative Quarter Result on 31-Jul-2003 [#3]

Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jul-2003 [#3]
Profit Trend
QoQ- 61.65%
YoY- 15.13%
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 96,439 12,616 50,664 34,747 23,346 12,139 45,065 66.14%
PBT 6,517 1,831 10,273 7,134 4,478 2,512 10,032 -25.01%
Tax -240 -150 -214 -558 -410 -220 -840 -56.65%
NP 6,277 1,681 10,059 6,576 4,068 2,292 9,192 -22.47%
-
NP to SH 6,277 1,681 10,059 6,576 4,068 2,292 9,192 -22.47%
-
Tax Rate 3.68% 8.19% 2.08% 7.82% 9.16% 8.76% 8.37% -
Total Cost 90,162 10,935 40,605 28,171 19,278 9,847 35,873 84.96%
-
Net Worth 60,203 76,335 73,643 69,684 67,266 65,714 46,046 19.58%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - 1,600 - - - 721 -
Div Payout % - - 15.92% - - - 7.85% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 60,203 76,335 73,643 69,684 67,266 65,714 46,046 19.58%
NOSH 98,694 81,207 80,047 80,097 80,078 80,139 57,738 43.00%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 6.51% 13.32% 19.85% 18.93% 17.42% 18.88% 20.40% -
ROE 10.43% 2.20% 13.66% 9.44% 6.05% 3.49% 19.96% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 97.71 15.54 63.29 43.38 29.15 15.15 78.05 16.17%
EPS 6.36 2.07 12.50 8.21 5.08 2.86 15.92 -45.78%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.25 -
NAPS 0.61 0.94 0.92 0.87 0.84 0.82 0.7975 -16.37%
Adjusted Per Share Value based on latest NOSH - 80,127
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 23.56 3.08 12.38 8.49 5.70 2.97 11.01 66.13%
EPS 1.53 0.41 2.46 1.61 0.99 0.56 2.25 -22.68%
DPS 0.00 0.00 0.39 0.00 0.00 0.00 0.18 -
NAPS 0.1471 0.1865 0.1799 0.1702 0.1643 0.1605 0.1125 19.59%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 1.32 1.45 1.27 1.10 0.90 0.87 1.00 -
P/RPS 1.35 9.33 2.01 2.54 3.09 5.74 1.28 3.61%
P/EPS 20.75 70.05 10.11 13.40 17.72 30.42 6.28 122.00%
EY 4.82 1.43 9.89 7.46 5.64 3.29 15.92 -54.94%
DY 0.00 0.00 1.57 0.00 0.00 0.00 1.25 -
P/NAPS 2.16 1.54 1.38 1.26 1.07 1.06 1.25 44.04%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 24/06/04 24/03/04 30/12/03 29/09/03 19/06/03 12/03/03 23/12/02 -
Price 1.21 1.40 1.29 1.13 1.00 0.87 0.90 -
P/RPS 1.24 9.01 2.04 2.60 3.43 5.74 1.15 5.15%
P/EPS 19.03 67.63 10.27 13.76 19.69 30.42 5.65 124.86%
EY 5.26 1.48 9.74 7.27 5.08 3.29 17.69 -55.48%
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.39 -
P/NAPS 1.98 1.49 1.40 1.30 1.19 1.06 1.13 45.39%

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