[HIGH5] YoY Cumulative Quarter Result on 31-Jan-2003 [#1]

Announcement Date
12-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2003
Quarter
31-Jan-2003 [#1]
Profit Trend
QoQ- -75.07%
YoY- 8.57%
View:
Show?
Cumulative Result
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 141,358 126,044 12,616 12,139 10,736 0 -
PBT 1,213 3,815 1,831 2,512 2,323 0 -
Tax -90 -90 -150 -220 -212 0 -
NP 1,123 3,725 1,681 2,292 2,111 0 -
-
NP to SH 1,123 3,725 1,681 2,292 2,111 0 -
-
Tax Rate 7.42% 2.36% 8.19% 8.76% 9.13% - -
Total Cost 140,235 122,319 10,935 9,847 8,625 0 -
-
Net Worth 177,984 77,899 76,335 65,714 35,968 0 -
Dividend
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 177,984 77,899 76,335 65,714 35,968 0 -
NOSH 211,886 141,634 81,207 80,139 15,706 0 -
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 0.79% 2.96% 13.32% 18.88% 19.66% 0.00% -
ROE 0.63% 4.78% 2.20% 3.49% 5.87% 0.00% -
Per Share
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 66.71 88.99 15.54 15.15 68.35 0.00 -
EPS 0.53 2.63 2.07 2.86 13.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.55 0.94 0.82 2.29 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,139
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 34.53 30.79 3.08 2.97 2.62 0.00 -
EPS 0.27 0.91 0.41 0.56 0.52 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4348 0.1903 0.1865 0.1605 0.0879 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 27/01/06 31/01/05 30/01/04 31/01/03 - - -
Price 0.68 1.13 1.45 0.87 0.00 0.00 -
P/RPS 1.02 1.27 9.33 5.74 0.00 0.00 -
P/EPS 128.30 42.97 70.05 30.42 0.00 0.00 -
EY 0.78 2.33 1.43 3.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 2.05 1.54 1.06 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 24/03/06 28/03/05 24/03/04 12/03/03 31/05/02 - -
Price 0.68 1.05 1.40 0.87 0.00 0.00 -
P/RPS 1.02 1.18 9.01 5.74 0.00 0.00 -
P/EPS 128.30 39.92 67.63 30.42 0.00 0.00 -
EY 0.78 2.50 1.48 3.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.91 1.49 1.06 0.00 0.00 -

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