[HIGH5] YoY Annualized Quarter Result on 31-Oct-2009 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
30-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Oct-2009 [#4]
Profit Trend
QoQ- 30.34%
YoY- 106.79%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 129,149 232,068 593,507 588,891 638,564 606,484 597,991 -22.52%
PBT -334,867 5,447 3,655 1,448 -22,493 -18,149 -49,471 37.49%
Tax -421 -832 -11 -15 1,239 0 1,244 -
NP -335,288 4,615 3,644 1,433 -21,254 -18,149 -48,227 38.11%
-
NP to SH -338,390 4,622 3,650 1,439 -21,188 -18,011 -48,227 38.32%
-
Tax Rate - 15.27% 0.30% 1.04% - - - -
Total Cost 464,437 227,453 589,863 587,458 659,818 624,633 646,218 -5.35%
-
Net Worth -121,872 206,783 184,238 140,771 129,722 99,825 117,935 -
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth -121,872 206,783 184,238 140,771 129,722 99,825 117,935 -
NOSH 406,240 397,661 347,619 312,826 288,272 212,393 210,598 11.56%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin -259.61% 1.99% 0.61% 0.24% -3.33% -2.99% -8.06% -
ROE 0.00% 2.24% 1.98% 1.02% -16.33% -18.04% -40.89% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 31.79 58.36 170.73 188.25 221.51 285.55 283.95 -30.55%
EPS -83.21 1.17 1.05 0.46 -7.35 -8.48 -22.90 23.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.30 0.52 0.53 0.45 0.45 0.47 0.56 -
Adjusted Per Share Value based on latest NOSH - 321,578
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 31.55 56.69 144.98 143.86 155.99 148.15 146.08 -22.52%
EPS -82.66 1.13 0.89 0.35 -5.18 -4.40 -11.78 38.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2977 0.5051 0.4501 0.3439 0.3169 0.2439 0.2881 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.05 0.41 0.69 0.69 0.74 0.92 0.43 -
P/RPS 0.16 0.70 0.40 0.37 0.33 0.32 0.15 1.08%
P/EPS -0.06 35.28 65.71 150.00 -10.07 -10.85 -1.88 -43.65%
EY -1,665.96 2.83 1.52 0.67 -9.93 -9.22 -53.26 77.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.79 1.30 1.53 1.64 1.96 0.77 -
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 29/01/13 30/12/11 30/12/10 30/12/09 26/12/08 28/12/07 26/12/06 -
Price 0.065 0.43 0.65 0.76 0.98 0.95 0.40 -
P/RPS 0.20 0.74 0.38 0.40 0.44 0.33 0.14 6.11%
P/EPS -0.08 37.00 61.90 165.22 -13.33 -11.20 -1.75 -40.17%
EY -1,281.51 2.70 1.62 0.61 -7.50 -8.93 -57.25 67.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.83 1.23 1.69 2.18 2.02 0.71 -

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