[HIGHTEC] QoQ TTM Result on 31-Jan-2009 [#1]

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
TTM Result
Revenue	19,338	18,847	21,348	24,880	29,786	32,906	32,684	-29.45%
YoY %	2.61%	-11.72%	-14.20%	-16.47%	-9.48%	0.68%	-	-
Horiz. %	59.17%	57.66%	65.32%	76.12%	91.13%	100.68%	100.00%	-
PBT	68	-564	-120	1,130	3,255	4,127	4,157	-93.50%
YoY %	112.06%	-370.00%	-110.62%	-65.28%	-21.13%	-0.72%	-	-
Horiz. %	1.64%	-13.57%	-2.89%	27.18%	78.30%	99.28%	100.00%	-
Tax	-16	-119	-584	-693	-1,067	-820	-614	-91.15%
YoY %	86.55%	79.62%	15.73%	35.05%	-30.12%	-33.55%	-	-
Horiz. %	2.61%	19.38%	95.11%	112.87%	173.78%	133.55%	100.00%	-
NP	52	-683	-704	437	2,188	3,307	3,543	-93.95%
YoY %	107.61%	2.98%	-261.10%	-80.03%	-33.84%	-6.66%	-	-
Horiz. %	1.47%	-19.28%	-19.87%	12.33%	61.76%	93.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95	-665	-725	418	2,168	3,314	3,512	-90.92%
YoY %	114.29%	8.28%	-273.44%	-80.72%	-34.58%	-5.64%	-	-
Horiz. %	2.71%	-18.94%	-20.64%	11.90%	61.73%	94.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.53%	-	-	61.33%	32.78%	19.87%	14.77%	-
YoY %	0.00%	-	-	87.10%	64.97%	34.53%	-	-
Horiz. %	159.31%	-	-	415.23%	221.94%	134.53%	100.00%	-
Total Cost	19,286	19,530	22,052	24,443	27,598	29,599	29,141	-23.99%
YoY %	-1.25%	-11.44%	-9.78%	-11.43%	-6.76%	1.57%	-	-
Horiz. %	66.18%	67.02%	75.67%	83.88%	94.71%	101.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,356	48,733	48,560	48,740	40,416	50,572	46,233	4.44%
YoY %	1.28%	0.36%	-0.37%	20.60%	-20.08%	9.39%	-	-
Horiz. %	106.75%	105.41%	105.03%	105.42%	87.42%	109.39%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Dividend
Div	395	202	202	202	202	979	979	-45.30%
YoY %	95.54%	0.00%	0.00%	0.00%	-79.37%	0.00%	-	-
Horiz. %	40.35%	20.63%	20.63%	20.63%	20.63%	100.00%	100.00%	-
Div Payout %	416.48%	0.00%	0.00%	48.35%	9.32%	29.55%	27.88%	-
YoY %	0.00%	0.00%	0.00%	418.78%	-68.46%	5.99%	-	-
Horiz. %	1,493.83%	0.00%	0.00%	173.42%	33.43%	105.99%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Equity
Net Worth	49,356	48,733	48,560	48,740	40,416	50,572	46,233	4.44%
YoY %	1.28%	0.36%	-0.37%	20.60%	-20.08%	9.39%	-	-
Horiz. %	106.75%	105.41%	105.03%	105.42%	87.42%	109.39%	100.00%	-
NOSH	37,676	37,777	36,788	36,647	40,416	40,784	37,588	0.15%
YoY %	-0.27%	2.69%	0.38%	-9.33%	-0.90%	8.50%	-	-
Horiz. %	100.23%	100.50%	97.87%	97.50%	107.52%	108.50%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Ratio Analysis
NP Margin	0.27%	-3.62%	-3.30%	1.76%	7.35%	10.05%	10.84%	-
YoY %	107.46%	-9.70%	-287.50%	-76.05%	-26.87%	-7.29%	-	-
Horiz. %	2.49%	-33.39%	-30.44%	16.24%	67.80%	92.71%	100.00%	-
ROE	0.19%	-1.36%	-1.49%	0.86%	5.36%	6.55%	7.60%	-
YoY %	113.97%	8.72%	-273.26%	-83.96%	-18.17%	-13.82%	-	-
Horiz. %	2.50%	-17.89%	-19.61%	11.32%	70.53%	86.18%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Per Share
RPS	51.33	49.89	58.03	67.89	73.70	80.68	86.95	-29.56%
YoY %	2.89%	-14.03%	-14.52%	-7.88%	-8.65%	-7.21%	-	-
Horiz. %	59.03%	57.38%	66.74%	78.08%	84.76%	92.79%	100.00%	-
EPS	0.25	-1.76	-1.97	1.14	5.36	8.13	9.34	-90.99%
YoY %	114.20%	10.66%	-272.81%	-78.73%	-34.07%	-12.96%	-	-
Horiz. %	2.68%	-18.84%	-21.09%	12.21%	57.39%	87.04%	100.00%	-
DPS	1.05	0.53	0.55	0.55	0.50	2.40	2.60	-45.27%
YoY %	98.11%	-3.64%	0.00%	10.00%	-79.17%	-7.69%	-	-
Horiz. %	40.38%	20.38%	21.15%	21.15%	19.23%	92.31%	100.00%	-
NAPS	1.31	1.29	1.32	1.33	1.00	1.24	1.23	4.27%
YoY %	1.55%	-2.27%	-0.75%	33.00%	-19.35%	0.81%	-	-
Horiz. %	106.50%	104.88%	107.32%	108.13%	81.30%	100.81%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Adjusted Per Share Value based on latest NOSH - 36,647
RPS	15.87	15.47	17.52	20.42	24.45	27.01	26.83	-29.46%
YoY %	2.59%	-11.70%	-14.20%	-16.48%	-9.48%	0.67%	-	-
Horiz. %	59.15%	57.66%	65.30%	76.11%	91.13%	100.67%	100.00%	-
EPS	0.08	-0.55	-0.60	0.34	1.78	2.72	2.88	-90.76%
YoY %	114.55%	8.33%	-276.47%	-80.90%	-34.56%	-5.56%	-	-
Horiz. %	2.78%	-19.10%	-20.83%	11.81%	61.81%	94.44%	100.00%	-
DPS	0.32	0.17	0.17	0.17	0.17	0.80	0.80	-45.62%
YoY %	88.24%	0.00%	0.00%	0.00%	-78.75%	0.00%	-	-
Horiz. %	40.00%	21.25%	21.25%	21.25%	21.25%	100.00%	100.00%	-
NAPS	0.4051	0.40	0.3986	0.4001	0.3317	0.4151	0.3795	4.43%
YoY %	1.28%	0.35%	-0.37%	20.62%	-20.09%	9.38%	-	-
Horiz. %	106.75%	105.40%	105.03%	105.43%	87.40%	109.38%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/10/09	31/07/09	30/04/09	30/01/09	31/10/08	31/07/08	30/04/08	-
Price	1.00	0.72	0.80	0.75	0.76	0.76	0.79	-
P/RPS	1.95	1.44	1.38	1.10	1.03	0.94	0.91	65.98%
YoY %	35.42%	4.35%	25.45%	6.80%	9.57%	3.30%	-	-
Horiz. %	214.29%	158.24%	151.65%	120.88%	113.19%	103.30%	100.00%	-
P/EPS	396.60	-40.90	-40.59	65.75	14.17	9.35	8.46	1191.05%
YoY %	1,069.68%	-0.76%	-161.73%	364.01%	51.55%	10.52%	-	-
Horiz. %	4,687.94%	-483.45%	-479.79%	777.19%	167.49%	110.52%	100.00%	-
EY	0.25	-2.44	-2.46	1.52	7.06	10.69	11.83	-92.30%
YoY %	110.25%	0.81%	-261.84%	-78.47%	-33.96%	-9.64%	-	-
Horiz. %	2.11%	-20.63%	-20.79%	12.85%	59.68%	90.36%	100.00%	-
DY	1.05	0.74	0.69	0.74	0.66	3.16	3.30	-53.29%
YoY %	41.89%	7.25%	-6.76%	12.12%	-79.11%	-4.24%	-	-
Horiz. %	31.82%	22.42%	20.91%	22.42%	20.00%	95.76%	100.00%	-
P/NAPS	0.76	0.56	0.61	0.56	0.76	0.61	0.64	12.10%
YoY %	35.71%	-8.20%	8.93%	-26.32%	24.59%	-4.69%	-	-
Horiz. %	118.75%	87.50%	95.31%	87.50%	118.75%	95.31%	100.00%	-

	31/10/09	31/07/09	30/04/09	31/01/09	31/10/08	31/07/08	30/04/08	CAGR
Price Multiplier on Announcement Date
Date	05/01/10	29/09/09	24/06/09	30/03/09	30/12/08	29/09/08	23/06/08	-
Price	0.87	0.80	0.84	0.73	0.70	0.70	0.78	-
P/RPS	1.70	1.60	1.45	1.08	0.95	0.87	0.90	52.62%
YoY %	6.25%	10.34%	34.26%	13.68%	9.20%	-3.33%	-	-
Horiz. %	188.89%	177.78%	161.11%	120.00%	105.56%	96.67%	100.00%	-
P/EPS	345.04	-45.45	-42.62	64.00	13.05	8.61	8.35	1087.16%
YoY %	859.16%	-6.64%	-166.59%	390.42%	51.57%	3.11%	-	-
Horiz. %	4,132.22%	-544.31%	-510.42%	766.47%	156.29%	103.11%	100.00%	-
EY	0.29	-2.20	-2.35	1.56	7.66	11.61	11.98	-91.57%
YoY %	113.18%	6.38%	-250.64%	-79.63%	-34.02%	-3.09%	-	-
Horiz. %	2.42%	-18.36%	-19.62%	13.02%	63.94%	96.91%	100.00%	-
DY	1.21	0.67	0.65	0.76	0.71	3.43	3.34	-49.08%
YoY %	80.60%	3.08%	-14.47%	7.04%	-79.30%	2.69%	-	-
Horiz. %	36.23%	20.06%	19.46%	22.75%	21.26%	102.69%	100.00%	-
P/NAPS	0.66	0.62	0.64	0.55	0.70	0.56	0.63	3.14%
YoY %	6.45%	-3.12%	16.36%	-21.43%	25.00%	-11.11%	-	-
Horiz. %	104.76%	98.41%	101.59%	87.30%	111.11%	88.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos