[HIGH5] YoY Quarter Result on 31-Jul-2005 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- -6.44%
YoY- 1.99%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 159,379 142,417 178,726 107,424 130,719 11,401 10,302 57.78%
PBT -5,561 12,638 765 5,817 5,576 2,656 2,406 -
Tax 1,239 0 -90 -222 -90 -148 -188 -
NP -4,322 12,638 675 5,595 5,486 2,508 2,218 -
-
NP to SH -4,314 12,638 675 5,595 5,486 2,508 2,218 -
-
Tax Rate - 0.00% 11.76% 3.82% 1.61% 5.57% 7.81% -
Total Cost 163,701 129,779 178,051 101,829 125,233 8,893 8,084 65.02%
-
Net Worth 140,673 105,316 170,859 127,348 69,919 69,711 38,203 24.24%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - 628 -
Div Payout % - - - - - - 28.34% -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 140,673 105,316 170,859 127,348 69,919 69,711 38,203 24.24%
NOSH 312,608 210,633 210,937 208,768 107,568 80,127 50,294 35.55%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin -2.71% 8.87% 0.38% 5.21% 4.20% 22.00% 21.53% -
ROE -3.07% 12.00% 0.40% 4.39% 7.85% 3.60% 5.81% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 50.98 67.61 84.73 51.46 121.52 14.23 20.48 16.39%
EPS -1.38 6.00 0.32 2.68 5.10 3.13 4.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.45 0.50 0.81 0.61 0.65 0.87 0.7596 -8.34%
Adjusted Per Share Value based on latest NOSH - 208,768
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 38.93 34.79 43.66 26.24 31.93 2.79 2.52 57.74%
EPS -1.05 3.09 0.16 1.37 1.34 0.61 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.3436 0.2573 0.4174 0.3111 0.1708 0.1703 0.0933 24.24%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.84 0.41 0.47 0.94 1.19 1.10 1.10 -
P/RPS 1.65 0.61 0.55 1.83 0.98 7.73 5.37 -17.83%
P/EPS -60.87 6.83 146.88 35.07 23.33 35.14 24.94 -
EY -1.64 14.63 0.68 2.85 4.29 2.85 4.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
P/NAPS 1.87 0.82 0.58 1.54 1.83 1.26 1.45 4.32%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 26/09/08 21/09/07 27/09/06 19/09/05 29/09/04 29/09/03 31/10/02 -
Price 0.82 0.50 0.41 0.80 1.12 1.13 1.00 -
P/RPS 1.61 0.74 0.48 1.55 0.92 7.94 4.88 -16.86%
P/EPS -59.42 8.33 128.13 29.85 21.96 36.10 22.68 -
EY -1.68 12.00 0.78 3.35 4.55 2.77 4.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 1.82 1.00 0.51 1.31 1.72 1.30 1.32 5.49%

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