[HIGH5] QoQ TTM Result on 31-Jul-2006 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- -33.49%
YoY- -51.88%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 624,366 611,120 597,991 582,638 511,336 500,026 484,712 18.44%
PBT -82,845 -68,894 -49,615 5,142 10,194 15,054 17,656 -
Tax 1,071 1,152 1,244 4,627 4,495 4,495 4,495 -61.66%
NP -81,774 -67,742 -48,371 9,769 14,689 19,549 22,151 -
-
NP to SH -81,774 -67,742 -48,371 9,769 14,689 19,549 22,151 -
-
Tax Rate - - - -89.98% -44.09% -29.86% -25.46% -
Total Cost 706,140 678,862 646,362 572,869 496,647 480,477 462,561 32.68%
-
Net Worth 86,360 99,036 117,962 170,859 173,283 177,984 166,343 -35.48%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 86,360 99,036 117,962 170,859 173,283 177,984 166,343 -35.48%
NOSH 210,636 210,715 210,646 210,937 211,320 211,886 210,561 0.02%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -13.10% -11.08% -8.09% 1.68% 2.87% 3.91% 4.57% -
ROE -94.69% -68.40% -41.01% 5.72% 8.48% 10.98% 13.32% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 296.42 290.02 283.88 276.21 241.97 235.99 230.20 18.41%
EPS -38.82 -32.15 -22.96 4.63 6.95 9.23 10.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.47 0.56 0.81 0.82 0.84 0.79 -35.49%
Adjusted Per Share Value based on latest NOSH - 210,937
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 152.52 149.29 146.08 142.33 124.91 122.15 118.41 18.43%
EPS -19.98 -16.55 -11.82 2.39 3.59 4.78 5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.211 0.2419 0.2882 0.4174 0.4233 0.4348 0.4063 -35.46%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.41 0.41 0.43 0.47 0.62 0.68 0.64 -
P/RPS 0.14 0.14 0.15 0.17 0.26 0.29 0.28 -37.08%
P/EPS -1.06 -1.28 -1.87 10.15 8.92 7.37 6.08 -
EY -94.69 -78.41 -53.40 9.85 11.21 13.57 16.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.87 0.77 0.58 0.76 0.81 0.81 15.12%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 22/06/07 30/03/07 26/12/06 27/09/06 22/06/06 24/03/06 22/12/05 -
Price 0.42 0.44 0.40 0.41 0.52 0.68 0.62 -
P/RPS 0.14 0.15 0.14 0.15 0.21 0.29 0.27 -35.53%
P/EPS -1.08 -1.37 -1.74 8.85 7.48 7.37 5.89 -
EY -92.43 -73.06 -57.41 11.30 13.37 13.57 16.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.94 0.71 0.51 0.63 0.81 0.78 19.64%

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