[HIGHTEC] YoY Cumulative Quarter Result on 31-Jan-2010 [#1]

Announcement Date
26-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2010 [#1]
Profit Trend
QoQ- 21.05%
YoY- -89.8%
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
Revenue 4,464 5,591 6,846 4,971 8,783 6,440 7,281 -6.74%
PBT -391 -289 607 149 1,515 361 -10 68.76%
Tax -65 -83 -53 -44 -409 -84 -121 -8.48%
NP -456 -372 554 105 1,106 277 -131 19.48%
-
NP to SH -456 -328 568 115 1,127 299 -106 23.15%
-
Tax Rate - - 8.73% 29.53% 27.00% 23.27% - -
Total Cost 4,920 5,963 6,292 4,866 7,677 6,163 7,412 -5.68%
-
Net Worth 62,377 50,304 51,657 49,338 49,185 49,698 50,146 3.16%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
Div 729 728 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 62,377 50,304 51,657 49,338 49,185 49,698 50,146 3.16%
NOSH 36,480 36,444 37,615 37,096 38,728 40,405 40,769 -1.57%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
NP Margin -10.22% -6.65% 8.09% 2.11% 12.59% 4.30% -1.80% -
ROE -0.73% -0.65% 1.10% 0.23% 2.29% 0.60% -0.21% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
RPS 12.24 15.34 18.20 13.40 22.68 15.94 17.86 -5.25%
EPS -1.25 -0.90 1.51 0.31 2.91 0.74 -0.26 25.12%
DPS 2.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7099 1.3803 1.3733 1.33 1.27 1.23 1.23 4.81%
Adjusted Per Share Value based on latest NOSH - 37,096
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
RPS 3.66 4.59 5.62 4.08 7.21 5.29 5.98 -6.76%
EPS -0.37 -0.27 0.47 0.09 0.93 0.25 -0.09 22.36%
DPS 0.60 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.512 0.4129 0.424 0.405 0.4037 0.4079 0.4116 3.16%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 31/01/08 31/01/07 27/01/06 -
Price 0.96 1.06 0.865 0.82 0.82 0.64 0.56 -
P/RPS 7.85 6.91 4.75 6.12 3.62 4.02 3.14 13.97%
P/EPS -76.80 -117.78 57.28 264.52 28.18 86.49 -215.38 -13.68%
EY -1.30 -0.85 1.75 0.38 3.55 1.16 -0.46 15.98%
DY 2.08 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.77 0.63 0.62 0.65 0.52 0.46 2.84%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/13 28/03/12 23/03/11 26/03/10 31/03/08 29/03/07 29/03/06 -
Price 0.90 0.83 0.75 0.77 0.85 0.63 0.75 -
P/RPS 7.35 5.41 4.12 5.75 3.75 3.95 4.20 8.31%
P/EPS -72.00 -92.22 49.67 248.39 29.21 85.14 -288.46 -17.97%
EY -1.39 -1.08 2.01 0.40 3.42 1.17 -0.35 21.75%
DY 2.22 2.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.55 0.58 0.67 0.51 0.61 -1.98%

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