[HIGH5] YoY Annualized Quarter Result on 31-Jan-2009 [#1]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- 101.96%
YoY- 101.23%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 178,296 618,468 594,184 636,580 628,280 617,948 565,432 -17.49%
PBT -53,584 3,708 3,148 412 -33,888 -72,264 4,852 -
Tax -648 -8 0 0 0 -728 -360 10.28%
NP -54,232 3,700 3,148 412 -33,888 -72,992 4,492 -
-
NP to SH -54,228 368 3,152 416 -33,708 -72,992 4,492 -
-
Tax Rate - 0.22% 0.00% 0.00% - - 7.42% -
Total Cost 232,528 614,768 591,036 636,168 662,168 690,940 560,940 -13.64%
-
Net Worth 199,487 19,549 157,599 155,999 102,996 99,036 177,984 1.91%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 199,487 19,549 157,599 155,999 102,996 99,036 177,984 1.91%
NOSH 407,117 38,333 328,333 346,666 234,083 210,715 211,886 11.49%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin -30.42% 0.60% 0.53% 0.06% -5.39% -11.81% 0.79% -
ROE -27.18% 1.88% 2.00% 0.27% -32.73% -73.70% 2.52% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 43.79 1,613.39 180.97 183.63 268.40 293.26 266.86 -25.99%
EPS -13.32 0.96 0.96 0.12 -14.40 -34.64 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.48 0.45 0.44 0.47 0.84 -8.58%
Adjusted Per Share Value based on latest NOSH - 346,666
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 43.55 151.08 145.15 155.51 153.48 150.95 138.13 -17.49%
EPS -13.25 0.09 0.77 0.10 -8.23 -17.83 1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4873 0.0478 0.385 0.3811 0.2516 0.2419 0.4348 1.91%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.42 0.66 0.77 0.98 0.99 0.41 0.68 -
P/RPS 0.96 0.04 0.43 0.53 0.37 0.14 0.25 25.12%
P/EPS -3.15 68.75 80.21 816.67 -6.88 -1.18 32.08 -
EY -31.71 1.45 1.25 0.12 -14.55 -84.49 3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.29 1.60 2.18 2.25 0.87 0.81 1.00%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/12 31/03/11 29/03/10 27/03/09 28/03/08 30/03/07 24/03/06 -
Price 0.20 0.58 0.72 1.00 0.81 0.44 0.68 -
P/RPS 0.46 0.04 0.40 0.54 0.30 0.15 0.25 10.69%
P/EPS -1.50 60.42 75.00 833.33 -5.63 -1.27 32.08 -
EY -66.60 1.66 1.33 0.12 -17.78 -78.73 3.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 1.14 1.50 2.22 1.84 0.94 0.81 -10.72%

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