[HIGH5] QoQ TTM Result on 31-Jul-2011 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2011
Quarter
31-Jul-2011 [#3]
Profit Trend
QoQ- 6.75%
YoY- 54.13%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 211,680 228,654 338,697 412,274 501,484 599,578 593,507 -49.73%
PBT -306,012 -8,876 5,447 5,282 4,959 3,795 3,655 -
Tax -1,124 -992 -832 -9 -20 -13 -11 2091.83%
NP -307,136 -9,868 4,615 5,273 4,939 3,782 3,644 -
-
NP to SH -307,108 -9,860 4,623 5,279 4,945 3,788 3,649 -
-
Tax Rate - - 15.27% 0.17% 0.40% 0.34% 0.30% -
Total Cost 518,816 238,522 334,082 407,001 496,545 595,796 589,863 -8.20%
-
Net Worth -93,523 199,487 211,033 208,259 203,330 196,775 201,159 -
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth -93,523 199,487 211,033 208,259 203,330 196,775 201,159 -
NOSH 406,625 407,117 405,833 400,499 391,020 385,833 379,545 4.70%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -145.09% -4.32% 1.36% 1.28% 0.98% 0.63% 0.61% -
ROE 0.00% -4.94% 2.19% 2.53% 2.43% 1.93% 1.81% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 52.06 56.16 83.46 102.94 128.25 155.40 156.37 -51.99%
EPS -75.53 -2.42 1.14 1.32 1.26 0.98 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 0.49 0.52 0.52 0.52 0.51 0.53 -
Adjusted Per Share Value based on latest NOSH - 400,499
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 51.71 55.86 82.74 100.71 122.50 146.47 144.98 -49.73%
EPS -75.02 -2.41 1.13 1.29 1.21 0.93 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2285 0.4873 0.5155 0.5087 0.4967 0.4807 0.4914 -
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.16 0.42 0.41 0.48 0.58 0.66 0.69 -
P/RPS 0.31 0.75 0.49 0.47 0.45 0.42 0.44 -20.83%
P/EPS -0.21 -17.34 35.99 36.42 45.86 67.23 71.77 -
EY -472.04 -5.77 2.78 2.75 2.18 1.49 1.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.86 0.79 0.92 1.12 1.29 1.30 -
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 26/06/12 29/03/12 30/12/11 29/09/11 27/06/11 31/03/11 30/12/10 -
Price 0.14 0.20 0.43 0.35 0.54 0.58 0.65 -
P/RPS 0.27 0.36 0.52 0.34 0.42 0.37 0.42 -25.53%
P/EPS -0.19 -8.26 37.75 26.55 42.70 59.08 67.61 -
EY -539.47 -12.11 2.65 3.77 2.34 1.69 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.41 0.83 0.67 1.04 1.14 1.23 -

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