[HIGH5] YoY Cumulative Quarter Result on 31-Jul-2006 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- 30.09%
YoY- -80.93%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 444,698 476,316 437,936 447,870 349,944 227,158 34,747 52.88%
PBT 836 -22,561 -18,169 3,188 15,702 12,093 7,134 -30.02%
Tax -11 1,239 -353 -270 -402 -330 -558 -47.99%
NP 825 -21,322 -18,522 2,918 15,300 11,763 6,576 -29.22%
-
NP to SH 828 -21,258 -18,522 2,918 15,300 11,763 6,576 -29.18%
-
Tax Rate 1.32% - - 8.47% 2.56% 2.73% 7.82% -
Total Cost 443,873 497,638 456,458 444,952 334,644 215,395 28,171 58.26%
-
Net Worth 143,307 125,869 105,358 170,041 108,146 69,953 69,684 12.75%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div - - - - - 1,291 - -
Div Payout % - - - - - 10.98% - -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 143,307 125,869 105,358 170,041 108,146 69,953 69,684 12.75%
NOSH 318,461 279,710 210,716 209,928 177,288 107,621 80,097 25.83%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 0.19% -4.48% -4.23% 0.65% 4.37% 5.18% 18.93% -
ROE 0.58% -16.89% -17.58% 1.72% 14.15% 16.82% 9.44% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 139.64 170.29 207.83 213.34 197.39 211.07 43.38 21.49%
EPS 0.26 -7.60 -8.79 1.39 8.63 10.93 8.21 -43.72%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
NAPS 0.45 0.45 0.50 0.81 0.61 0.65 0.87 -10.39%
Adjusted Per Share Value based on latest NOSH - 210,937
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 108.63 116.36 106.98 109.41 85.49 55.49 8.49 52.87%
EPS 0.20 -5.19 -4.52 0.71 3.74 2.87 1.61 -29.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 0.3501 0.3075 0.2574 0.4154 0.2642 0.1709 0.1702 12.76%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.76 0.84 0.41 0.47 0.94 1.19 1.10 -
P/RPS 0.54 0.49 0.20 0.22 0.48 0.56 2.54 -22.72%
P/EPS 292.31 -11.05 -4.66 33.81 10.89 10.89 13.40 67.07%
EY 0.34 -9.05 -21.44 2.96 9.18 9.18 7.46 -40.20%
DY 0.00 0.00 0.00 0.00 0.00 1.01 0.00 -
P/NAPS 1.69 1.87 0.82 0.58 1.54 1.83 1.26 5.01%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 18/09/09 26/09/08 21/09/07 27/09/06 19/09/05 29/09/04 29/09/03 -
Price 0.68 0.82 0.50 0.41 0.80 1.12 1.13 -
P/RPS 0.49 0.48 0.24 0.19 0.41 0.53 2.60 -24.26%
P/EPS 261.54 -10.79 -5.69 29.50 9.27 10.25 13.76 63.28%
EY 0.38 -9.27 -17.58 3.39 10.79 9.76 7.27 -38.82%
DY 0.00 0.00 0.00 0.00 0.00 1.07 0.00 -
P/NAPS 1.51 1.82 1.00 0.51 1.31 1.72 1.30 2.52%

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