[HIGH5] QoQ Cumulative Quarter Result on 31-Oct-2009 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 73.79%
YoY- 106.79%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 439,589 294,382 148,546 588,891 444,698 305,154 159,145 97.23%
PBT 2,819 1,550 787 1,448 836 500 103 813.70%
Tax -8 -5 0 -15 -11 -5 0 -
NP 2,811 1,545 787 1,433 825 495 103 811.96%
-
NP to SH 2,815 1,547 788 1,439 828 497 104 806.95%
-
Tax Rate 0.28% 0.32% 0.00% 1.04% 1.32% 1.00% 0.00% -
Total Cost 436,778 292,837 147,759 587,458 443,873 304,659 159,042 96.47%
-
Net Worth 166,186 161,426 157,599 140,771 143,307 139,781 155,999 4.31%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 166,186 161,426 157,599 140,771 143,307 139,781 155,999 4.31%
NOSH 339,156 336,304 328,333 312,826 318,461 310,625 346,666 -1.45%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 0.64% 0.52% 0.53% 0.24% 0.19% 0.16% 0.06% -
ROE 1.69% 0.96% 0.50% 1.02% 0.58% 0.36% 0.07% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 129.61 87.53 45.24 188.25 139.64 98.24 45.91 100.13%
EPS 0.83 0.46 0.24 0.46 0.26 0.16 0.03 820.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.45 0.45 0.45 0.45 5.85%
Adjusted Per Share Value based on latest NOSH - 321,578
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 107.38 71.91 36.29 143.86 108.63 74.54 38.88 97.21%
EPS 0.69 0.38 0.19 0.35 0.20 0.12 0.03 713.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.3943 0.385 0.3439 0.3501 0.3415 0.3811 4.32%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.73 0.79 0.77 0.69 0.76 0.75 0.98 -
P/RPS 0.56 0.90 1.70 0.37 0.54 0.76 2.13 -59.06%
P/EPS 87.95 171.74 320.83 150.00 292.31 468.75 3,266.67 -91.07%
EY 1.14 0.58 0.31 0.67 0.34 0.21 0.03 1037.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.65 1.60 1.53 1.69 1.67 2.18 -22.46%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 29/03/10 30/12/09 18/09/09 26/06/09 27/03/09 -
Price 0.71 0.74 0.72 0.76 0.68 0.79 1.00 -
P/RPS 0.55 0.85 1.59 0.40 0.49 0.80 2.18 -60.17%
P/EPS 85.54 160.87 300.00 165.22 261.54 493.75 3,333.33 -91.35%
EY 1.17 0.62 0.33 0.61 0.38 0.20 0.03 1057.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.54 1.50 1.69 1.51 1.76 2.22 -24.77%

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