[HIGH5] QoQ Cumulative Quarter Result on 31-Jul-2005 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- 57.65%
YoY- 30.07%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 269,144 141,358 484,712 349,944 242,520 126,044 363,545 -18.20%
PBT 2,423 1,213 17,656 15,702 9,885 3,815 16,647 -72.42%
Tax -180 -90 4,495 -402 -180 -90 116 -
NP 2,243 1,123 22,151 15,300 9,705 3,725 16,763 -73.93%
-
NP to SH 2,243 1,123 22,151 15,300 9,705 3,725 16,763 -73.93%
-
Tax Rate 7.43% 7.42% -25.46% 2.56% 1.82% 2.36% -0.70% -
Total Cost 266,901 140,235 462,561 334,644 232,815 122,319 346,782 -16.05%
-
Net Worth 171,893 177,984 146,723 108,146 98,503 77,899 88,867 55.43%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - 2,434 -
Div Payout % - - - - - - 14.52% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 171,893 177,984 146,723 108,146 98,503 77,899 88,867 55.43%
NOSH 209,626 211,886 185,726 177,288 161,480 141,634 121,735 43.80%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 0.83% 0.79% 4.57% 4.37% 4.00% 2.96% 4.61% -
ROE 1.30% 0.63% 15.10% 14.15% 9.85% 4.78% 18.86% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 128.39 66.71 260.98 197.39 150.18 88.99 298.63 -43.12%
EPS 1.07 0.53 11.93 8.63 6.01 2.63 13.77 -81.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.82 0.84 0.79 0.61 0.61 0.55 0.73 8.08%
Adjusted Per Share Value based on latest NOSH - 208,768
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 65.75 34.53 118.41 85.49 59.24 30.79 88.81 -18.20%
EPS 0.55 0.27 5.41 3.74 2.37 0.91 4.09 -73.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.59 -
NAPS 0.4199 0.4348 0.3584 0.2642 0.2406 0.1903 0.2171 55.42%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.62 0.68 0.64 0.94 1.00 1.13 1.09 -
P/RPS 0.48 1.02 0.25 0.48 0.67 1.27 0.36 21.20%
P/EPS 57.94 128.30 5.37 10.89 16.64 42.97 7.92 278.22%
EY 1.73 0.78 18.64 9.18 6.01 2.33 12.63 -73.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
P/NAPS 0.76 0.81 0.81 1.54 1.64 2.05 1.49 -36.23%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 24/03/06 22/12/05 19/09/05 22/06/05 28/03/05 31/01/05 -
Price 0.52 0.68 0.62 0.80 0.93 1.05 1.13 -
P/RPS 0.41 1.02 0.24 0.41 0.62 1.18 0.38 5.21%
P/EPS 48.60 128.30 5.20 9.27 15.47 39.92 8.21 228.30%
EY 2.06 0.78 19.24 10.79 6.46 2.50 12.19 -69.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 0.63 0.81 0.78 1.31 1.52 1.91 1.55 -45.21%

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