[HIGHTEC] YoY Cumulative Quarter Result on 31-Jan-2006 [#1]

Announcement Date
29-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jan-2006 [#1]
Profit Trend
QoQ- 90.29%
YoY- 87.6%
View:
Show?
Cumulative Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 3,877 8,783 6,440 7,281 5,660 5,641 5,470 -5.57%
PBT -610 1,515 361 -10 -777 -230 -183 22.19%
Tax -35 -409 -84 -121 -78 -93 -102 -16.31%
NP -645 1,106 277 -131 -855 -323 -285 14.56%
-
NP to SH -623 1,127 299 -106 -855 -323 -285 13.90%
-
Tax Rate - 27.00% 23.27% - - - - -
Total Cost 4,522 7,677 6,163 7,412 6,515 5,964 5,755 -3.93%
-
Net Worth 48,740 49,185 49,698 50,146 53,082 53,151 54,557 -1.85%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 48,740 49,185 49,698 50,146 53,082 53,151 54,557 -1.85%
NOSH 36,647 38,728 40,405 40,769 40,521 40,886 40,714 -1.73%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin -16.64% 12.59% 4.30% -1.80% -15.11% -5.73% -5.21% -
ROE -1.28% 2.29% 0.60% -0.21% -1.61% -0.61% -0.52% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 10.58 22.68 15.94 17.86 13.97 13.80 13.44 -3.90%
EPS -1.70 2.91 0.74 -0.26 -2.11 -0.79 -0.70 15.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.27 1.23 1.23 1.31 1.30 1.34 -0.12%
Adjusted Per Share Value based on latest NOSH - 40,769
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 3.18 7.21 5.29 5.98 4.65 4.63 4.49 -5.58%
EPS -0.51 0.93 0.25 -0.09 -0.70 -0.27 -0.23 14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4001 0.4037 0.4079 0.4116 0.4357 0.4363 0.4478 -1.85%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 -
Price 0.75 0.82 0.64 0.56 0.88 1.00 1.11 -
P/RPS 7.09 3.62 4.02 3.14 6.30 7.25 8.26 -2.51%
P/EPS -44.12 28.18 86.49 -215.38 -41.71 -126.58 -158.57 -19.18%
EY -2.27 3.55 1.16 -0.46 -2.40 -0.79 -0.63 23.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.52 0.46 0.67 0.77 0.83 -6.34%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/03/09 31/03/08 29/03/07 29/03/06 28/03/05 29/03/04 28/03/03 -
Price 0.73 0.85 0.63 0.75 0.81 1.01 1.05 -
P/RPS 6.90 3.75 3.95 4.20 5.80 7.32 7.82 -2.06%
P/EPS -42.94 29.21 85.14 -288.46 -38.39 -127.85 -150.00 -18.80%
EY -2.33 3.42 1.17 -0.35 -2.60 -0.78 -0.67 23.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.51 0.61 0.62 0.78 0.78 -5.65%

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