[HIGH5] YoY Annualized Quarter Result on 31-Oct-2012 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Oct-2012 [#4]
Profit Trend
QoQ- 20.65%
YoY- -7421.29%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 78,944 129,149 232,068 593,507 588,891 638,564 606,484 -28.78%
PBT -54,873 -334,867 5,447 3,655 1,448 -22,493 -18,149 20.22%
Tax 0 -421 -832 -11 -15 1,239 0 -
NP -54,873 -335,288 4,615 3,644 1,433 -21,254 -18,149 20.22%
-
NP to SH -54,781 -338,390 4,622 3,650 1,439 -21,188 -18,011 20.34%
-
Tax Rate - - 15.27% 0.30% 1.04% - - -
Total Cost 133,817 464,437 227,453 589,863 587,458 659,818 624,633 -22.62%
-
Net Worth -174,876 -121,872 206,783 184,238 140,771 129,722 99,825 -
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth -174,876 -121,872 206,783 184,238 140,771 129,722 99,825 -
NOSH 406,688 406,240 397,661 347,619 312,826 288,272 212,393 11.42%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin -69.51% -259.61% 1.99% 0.61% 0.24% -3.33% -2.99% -
ROE 0.00% 0.00% 2.24% 1.98% 1.02% -16.33% -18.04% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 19.41 31.79 58.36 170.73 188.25 221.51 285.55 -36.09%
EPS -13.47 -83.21 1.17 1.05 0.46 -7.35 -8.48 8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.43 -0.30 0.52 0.53 0.45 0.45 0.47 -
Adjusted Per Share Value based on latest NOSH - 399,604
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 19.28 31.55 56.69 144.98 143.86 155.99 148.15 -28.79%
EPS -13.38 -82.66 1.13 0.89 0.35 -5.18 -4.40 20.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4272 -0.2977 0.5051 0.4501 0.3439 0.3169 0.2439 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.105 0.05 0.41 0.69 0.69 0.74 0.92 -
P/RPS 0.54 0.16 0.70 0.40 0.37 0.33 0.32 9.10%
P/EPS -0.78 -0.06 35.28 65.71 150.00 -10.07 -10.85 -35.49%
EY -128.29 -1,665.96 2.83 1.52 0.67 -9.93 -9.22 55.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.79 1.30 1.53 1.64 1.96 -
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/13 29/01/13 30/12/11 30/12/10 30/12/09 26/12/08 28/12/07 -
Price 0.11 0.065 0.43 0.65 0.76 0.98 0.95 -
P/RPS 0.57 0.20 0.74 0.38 0.40 0.44 0.33 9.52%
P/EPS -0.82 -0.08 37.00 61.90 165.22 -13.33 -11.20 -35.29%
EY -122.45 -1,281.51 2.70 1.62 0.61 -7.50 -8.93 54.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.83 1.23 1.69 2.18 2.02 -

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