[HIGH5] YoY Annualized Quarter Result on 31-Jul-2014 [#3]

Announcement Date
30-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2014
Quarter
31-Jul-2014 [#3]
Profit Trend
QoQ- 1.0%
YoY- 3.3%
View:
Show?
Annualized Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 80,134 80,026 139,129 202,302 586,118 592,930 635,088 -29.16%
PBT -49,458 -51,200 -425,970 5,928 3,758 1,114 -30,081 8.63%
Tax -85 -133 -528 -8 -10 -14 1,652 -
NP -49,544 -51,333 -426,498 5,920 3,748 1,100 -28,429 9.69%
-
NP to SH -49,637 -51,333 -426,468 5,924 3,753 1,104 -28,344 9.78%
-
Tax Rate - - - 0.13% 0.27% 1.26% - -
Total Cost 129,678 131,359 565,627 196,382 582,370 591,830 663,517 -23.81%
-
Net Worth -211,800 -154,835 -105,735 204,456 166,186 143,307 125,869 -
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth -211,800 -154,835 -105,735 204,456 166,186 143,307 125,869 -
NOSH 407,308 407,462 406,676 393,185 339,156 318,461 279,710 6.46%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin -61.83% -64.15% -306.55% 2.93% 0.64% 0.19% -4.48% -
ROE 0.00% 0.00% 0.00% 2.90% 2.26% 0.77% -22.52% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 19.67 19.64 34.21 51.45 172.82 186.19 227.05 -33.46%
EPS -12.19 -12.63 -104.87 1.51 1.11 0.35 -10.13 3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.52 -0.38 -0.26 0.52 0.49 0.45 0.45 -
Adjusted Per Share Value based on latest NOSH - 409,360
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 19.58 19.55 33.99 49.42 143.18 144.84 155.14 -29.16%
EPS -12.13 -12.54 -104.18 1.45 0.92 0.27 -6.92 9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5174 -0.3782 -0.2583 0.4995 0.406 0.3501 0.3075 -
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.09 0.09 0.10 0.48 0.73 0.76 0.84 -
P/RPS 0.46 0.46 0.29 0.93 0.42 0.41 0.37 3.69%
P/EPS -0.74 -0.71 -0.10 31.86 65.96 219.23 -8.29 -33.13%
EY -135.41 -139.98 -1,048.67 3.14 1.52 0.46 -12.06 49.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.92 1.49 1.69 1.87 -
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/14 27/09/13 21/09/12 29/09/11 30/09/10 18/09/09 26/09/08 -
Price 0.04 0.16 0.07 0.35 0.71 0.68 0.82 -
P/RPS 0.20 0.81 0.20 0.68 0.41 0.37 0.36 -9.32%
P/EPS -0.33 -1.27 -0.07 23.23 64.16 196.15 -8.09 -41.31%
EY -304.67 -78.74 -1,498.10 4.30 1.56 0.51 -12.36 70.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.67 1.45 1.51 1.82 -

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