[HIGHTEC] YoY Quarter Result on 31-Jul-2004 [#3]

Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- 148.62%
YoY- 962.75%
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 7,729 8,319 6,838 6,361 6,280 6,256 6,956 1.77%
PBT 761 634 -438 613 13 666 593 4.24%
Tax -94 -100 -6 -71 38 -115 -116 -3.44%
NP 667 534 -444 542 51 551 477 5.74%
-
NP to SH 614 492 -428 542 51 551 477 4.29%
-
Tax Rate 12.35% 15.77% - 11.58% -292.31% 17.27% 19.56% -
Total Cost 7,062 7,785 7,282 5,819 6,229 5,705 6,479 1.44%
-
Net Worth 46,929 50,013 52,175 52,582 51,784 56,315 56,518 -3.04%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - 980 - - -
Div Payout % - - - - 1,923.08% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 46,929 50,013 52,175 52,582 51,784 56,315 56,518 -3.04%
NOSH 39,108 40,661 40,761 40,447 39,230 40,514 40,084 -0.40%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 8.63% 6.42% -6.49% 8.52% 0.81% 8.81% 6.86% -
ROE 1.31% 0.98% -0.82% 1.03% 0.10% 0.98% 0.84% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 19.76 20.46 16.78 15.73 16.01 15.44 17.35 2.19%
EPS 1.57 1.21 -1.05 1.33 0.13 1.36 1.19 4.72%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.20 1.23 1.28 1.30 1.32 1.39 1.41 -2.65%
Adjusted Per Share Value based on latest NOSH - 40,447
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 6.34 6.83 5.61 5.22 5.15 5.13 5.71 1.75%
EPS 0.50 0.40 -0.35 0.44 0.04 0.45 0.39 4.22%
DPS 0.00 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.3852 0.4105 0.4282 0.4316 0.425 0.4622 0.4639 -3.04%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.77 0.62 0.67 0.89 1.18 1.38 1.90 -
P/RPS 3.90 3.03 3.99 5.66 7.37 8.94 10.95 -15.80%
P/EPS 49.04 51.24 -63.81 66.42 907.69 101.47 159.66 -17.85%
EY 2.04 1.95 -1.57 1.51 0.11 0.99 0.63 21.62%
DY 0.00 0.00 0.00 0.00 2.12 0.00 0.00 -
P/NAPS 0.64 0.50 0.52 0.68 0.89 0.99 1.35 -11.69%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 25/09/07 28/09/06 27/09/05 27/09/04 18/09/03 30/09/02 21/09/01 -
Price 0.78 0.46 0.58 0.92 1.00 1.14 1.40 -
P/RPS 3.95 2.25 3.46 5.85 6.25 7.38 8.07 -11.22%
P/EPS 49.68 38.02 -55.24 68.66 769.23 83.82 117.65 -13.37%
EY 2.01 2.63 -1.81 1.46 0.13 1.19 0.85 15.41%
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.65 0.37 0.45 0.71 0.76 0.82 0.99 -6.76%

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