[HIGH5] YoY Quarter Result on 31-Oct-2005 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 22.45%
YoY- 37.02%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 162,248 168,548 150,121 134,768 136,387 16,230 14,312 49.82%
PBT 68 20 -52,659 1,954 4,554 3,367 3,770 -48.75%
Tax 0 353 1,514 4,897 446 143 -290 -
NP 68 373 -51,145 6,851 5,000 3,510 3,480 -48.07%
-
NP to SH 70 387 -51,145 6,851 5,000 3,510 3,480 -47.81%
-
Tax Rate 0.00% -1,765.00% - -250.61% -9.79% -4.25% 7.69% -
Total Cost 162,180 168,175 201,266 127,917 131,387 12,720 10,832 56.92%
-
Net Worth 157,499 106,994 117,962 166,343 103,399 68,604 46,024 22.73%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - 2,832 1,595 - -
Div Payout % - - - - 56.66% 45.45% - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 157,499 106,994 117,962 166,343 103,399 68,604 46,024 22.73%
NOSH 350,000 227,647 210,646 210,561 141,643 79,772 57,711 35.00%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 0.04% 0.22% -34.07% 5.08% 3.67% 21.63% 24.32% -
ROE 0.04% 0.36% -43.36% 4.12% 4.84% 5.12% 7.56% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 46.36 74.04 71.27 64.00 96.29 20.35 24.80 10.97%
EPS 0.02 0.17 -24.28 3.25 3.53 4.40 6.03 -61.34%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.45 0.47 0.56 0.79 0.73 0.86 0.7975 -9.08%
Adjusted Per Share Value based on latest NOSH - 210,561
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 39.63 41.17 36.67 32.92 33.32 3.96 3.50 49.79%
EPS 0.02 0.09 -12.49 1.67 1.22 0.86 0.85 -46.43%
DPS 0.00 0.00 0.00 0.00 0.69 0.39 0.00 -
NAPS 0.3847 0.2614 0.2882 0.4063 0.2526 0.1676 0.1124 22.73%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.74 0.92 0.43 0.64 1.09 1.27 1.00 -
P/RPS 1.60 1.24 0.60 1.00 1.13 6.24 4.03 -14.25%
P/EPS 3,700.00 541.18 -1.77 19.67 30.88 28.86 16.58 146.08%
EY 0.03 0.18 -56.47 5.08 3.24 3.46 6.03 -58.64%
DY 0.00 0.00 0.00 0.00 1.83 1.57 0.00 -
P/NAPS 1.64 1.96 0.77 0.81 1.49 1.48 1.25 4.62%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 26/12/08 28/12/07 26/12/06 22/12/05 31/01/05 30/12/03 23/12/02 -
Price 0.98 0.95 0.40 0.62 1.13 1.29 0.90 -
P/RPS 2.11 1.28 0.56 0.97 1.17 6.34 3.63 -8.63%
P/EPS 4,900.00 558.82 -1.65 19.06 32.01 29.32 14.93 162.40%
EY 0.02 0.18 -60.70 5.25 3.12 3.41 6.70 -62.02%
DY 0.00 0.00 0.00 0.00 1.77 1.55 0.00 -
P/NAPS 2.18 2.02 0.71 0.78 1.55 1.50 1.13 11.56%

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