[HIGH5] YoY Annualized Quarter Result on 31-Oct-2006 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
26-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Oct-2006 [#4]
Profit Trend
QoQ- -1339.56%
YoY- -317.72%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 588,891 638,564 606,484 597,991 484,712 363,545 50,664 50.45%
PBT 1,448 -22,493 -18,149 -49,471 17,656 16,647 10,273 -27.83%
Tax -15 1,239 0 1,244 4,495 116 -214 -35.76%
NP 1,433 -21,254 -18,149 -48,227 22,151 16,763 10,059 -27.71%
-
NP to SH 1,439 -21,188 -18,011 -48,227 22,151 16,763 10,059 -27.65%
-
Tax Rate 1.04% - - - -25.46% -0.70% 2.08% -
Total Cost 587,458 659,818 624,633 646,218 462,561 346,782 40,605 56.03%
-
Net Worth 140,771 129,722 99,825 117,935 146,723 88,867 73,643 11.39%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - 2,434 1,600 -
Div Payout % - - - - - 14.52% 15.92% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 140,771 129,722 99,825 117,935 146,723 88,867 73,643 11.39%
NOSH 312,826 288,272 212,393 210,598 185,726 121,735 80,047 25.47%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 0.24% -3.33% -2.99% -8.06% 4.57% 4.61% 19.85% -
ROE 1.02% -16.33% -18.04% -40.89% 15.10% 18.86% 13.66% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 188.25 221.51 285.55 283.95 260.98 298.63 63.29 19.90%
EPS 0.46 -7.35 -8.48 -22.90 11.93 13.77 12.50 -42.29%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.45 0.45 0.47 0.56 0.79 0.73 0.92 -11.22%
Adjusted Per Share Value based on latest NOSH - 210,646
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 143.86 155.99 148.15 146.08 118.41 88.81 12.38 50.44%
EPS 0.35 -5.18 -4.40 -11.78 5.41 4.09 2.46 -27.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.59 0.39 -
NAPS 0.3439 0.3169 0.2439 0.2881 0.3584 0.2171 0.1799 11.39%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.69 0.74 0.92 0.43 0.64 1.09 1.27 -
P/RPS 0.37 0.33 0.32 0.15 0.25 0.36 2.01 -24.55%
P/EPS 150.00 -10.07 -10.85 -1.88 5.37 7.92 10.11 56.69%
EY 0.67 -9.93 -9.22 -53.26 18.64 12.63 9.89 -36.12%
DY 0.00 0.00 0.00 0.00 0.00 1.83 1.57 -
P/NAPS 1.53 1.64 1.96 0.77 0.81 1.49 1.38 1.73%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/12/09 26/12/08 28/12/07 26/12/06 22/12/05 31/01/05 30/12/03 -
Price 0.76 0.98 0.95 0.40 0.62 1.13 1.29 -
P/RPS 0.40 0.44 0.33 0.14 0.24 0.38 2.04 -23.76%
P/EPS 165.22 -13.33 -11.20 -1.75 5.20 8.21 10.27 58.81%
EY 0.61 -7.50 -8.93 -57.25 19.24 12.19 9.74 -36.95%
DY 0.00 0.00 0.00 0.00 0.00 1.77 1.55 -
P/NAPS 1.69 2.18 2.02 0.71 0.78 1.55 1.40 3.18%

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