[HIGH5] YoY Annualized Quarter Result on 31-Jul-2007 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
21-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Jul-2007 [#3]
Profit Trend
QoQ- 60.37%
YoY- -734.75%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 586,118 592,930 635,088 583,914 597,160 466,592 302,877 11.62%
PBT 3,758 1,114 -30,081 -24,225 4,250 20,936 16,124 -21.54%
Tax -10 -14 1,652 -470 -360 -536 -440 -46.76%
NP 3,748 1,100 -28,429 -24,696 3,890 20,400 15,684 -21.21%
-
NP to SH 3,753 1,104 -28,344 -24,696 3,890 20,400 15,684 -21.19%
-
Tax Rate 0.27% 1.26% - - 8.47% 2.56% 2.73% -
Total Cost 582,370 591,830 663,517 608,610 593,269 446,192 287,193 12.49%
-
Net Worth 166,186 143,307 125,869 105,358 170,041 108,146 69,953 15.50%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - 1,721 -
Div Payout % - - - - - - 10.98% -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 166,186 143,307 125,869 105,358 170,041 108,146 69,953 15.50%
NOSH 339,156 318,461 279,710 210,716 209,928 177,288 107,621 21.07%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 0.64% 0.19% -4.48% -4.23% 0.65% 4.37% 5.18% -
ROE 2.26% 0.77% -22.52% -23.44% 2.29% 18.86% 22.42% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 172.82 186.19 227.05 277.11 284.46 263.18 281.43 -7.80%
EPS 1.11 0.35 -10.13 -11.72 1.85 11.51 14.57 -34.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.49 0.45 0.45 0.50 0.81 0.61 0.65 -4.59%
Adjusted Per Share Value based on latest NOSH - 210,633
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 143.18 144.84 155.14 142.64 145.88 113.98 73.99 11.62%
EPS 0.92 0.27 -6.92 -6.03 0.95 4.98 3.83 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.42 -
NAPS 0.406 0.3501 0.3075 0.2574 0.4154 0.2642 0.1709 15.50%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.73 0.76 0.84 0.41 0.47 0.94 1.19 -
P/RPS 0.42 0.41 0.37 0.15 0.17 0.36 0.42 0.00%
P/EPS 65.96 219.23 -8.29 -3.50 25.36 8.17 8.17 41.61%
EY 1.52 0.46 -12.06 -28.59 3.94 12.24 12.25 -29.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.34 -
P/NAPS 1.49 1.69 1.87 0.82 0.58 1.54 1.83 -3.36%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 18/09/09 26/09/08 21/09/07 27/09/06 19/09/05 29/09/04 -
Price 0.71 0.68 0.82 0.50 0.41 0.80 1.12 -
P/RPS 0.41 0.37 0.36 0.18 0.14 0.30 0.40 0.41%
P/EPS 64.16 196.15 -8.09 -4.27 22.12 6.95 7.69 42.39%
EY 1.56 0.51 -12.36 -23.44 4.52 14.38 13.01 -29.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 1.45 1.51 1.82 1.00 0.51 1.31 1.72 -2.80%

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