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

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
TTM Result
Revenue	27,094	31,166	26,024	23,938	24,232	23,282	29,942	-1.65%
YoY %	-13.07%	19.76%	8.71%	-1.21%	4.08%	-22.24%	-	-
Horiz. %	90.49%	104.09%	86.91%	79.95%	80.93%	77.76%	100.00%	-
PBT	389	1,078	-1,345	1,386	1,158	1,740	4,390	-33.21%
YoY %	-63.91%	180.15%	-197.04%	19.69%	-33.45%	-60.36%	-	-
Horiz. %	8.86%	24.56%	-30.64%	31.57%	26.38%	39.64%	100.00%	-
Tax	541	-663	-131	-261	-1,393	-772	-1,065	-
YoY %	181.60%	-406.11%	49.81%	81.26%	-80.44%	27.51%	-	-
Horiz. %	-50.80%	62.25%	12.30%	24.51%	130.80%	72.49%	100.00%	-
NP	930	415	-1,476	1,125	-235	968	3,325	-19.12%
YoY %	124.10%	128.12%	-231.20%	578.72%	-124.28%	-70.89%	-	-
Horiz. %	27.97%	12.48%	-44.39%	33.83%	-7.07%	29.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	924	359	-1,460	1,125	-235	968	3,325	-19.21%
YoY %	157.38%	124.59%	-229.78%	578.72%	-124.28%	-70.89%	-	-
Horiz. %	27.79%	10.80%	-43.91%	33.83%	-7.07%	29.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-139.07%	61.50%	-	18.83%	120.29%	44.37%	24.26%	-
YoY %	-326.13%	0.00%	-	-84.35%	171.11%	82.89%	-	-
Horiz. %	-573.25%	253.50%	-	77.62%	495.84%	182.89%	100.00%	-
Total Cost	26,164	30,751	27,500	22,813	24,467	22,314	26,617	-0.28%
YoY %	-14.92%	11.82%	20.55%	-6.76%	9.65%	-16.17%	-	-
Horiz. %	98.30%	115.53%	103.32%	85.71%	91.92%	83.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,108	50,013	52,175	52,582	51,784	56,315	56,518	-5.95%
YoY %	-21.80%	-4.14%	-0.77%	1.54%	-8.05%	-0.36%	-	-
Horiz. %	69.20%	88.49%	92.32%	93.04%	91.62%	99.64%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Dividend
Div	983	1,465	1,010	1,009	3,043	-	-	-
YoY %	-32.90%	45.05%	0.10%	-66.84%	0.00%	-	-	-
Horiz. %	32.30%	48.14%	33.19%	33.16%	100.00%	-	-	-
Div Payout %	106.42%	408.16%	0.00%	89.71%	0.00%	-	-	-
YoY %	-73.93%	0.00%	0.00%	0.00%	0.00%	-	-	-
Horiz. %	118.63%	454.98%	0.00%	100.00%	-	-	-	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Equity
Net Worth	39,108	50,013	52,175	52,582	51,784	56,315	56,518	-5.95%
YoY %	-21.80%	-4.14%	-0.77%	1.54%	-8.05%	-0.36%	-	-
Horiz. %	69.20%	88.49%	92.32%	93.04%	91.62%	99.64%	100.00%	-
NOSH	39,108	40,661	40,761	40,447	39,230	40,514	40,084	-0.40%
YoY %	-3.82%	-0.25%	0.78%	3.10%	-3.17%	1.07%	-	-
Horiz. %	97.57%	101.44%	101.69%	100.91%	97.87%	101.07%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Ratio Analysis
NP Margin	3.43%	1.33%	-5.67%	4.70%	-0.97%	4.16%	11.10%	-
YoY %	157.89%	123.46%	-220.64%	584.54%	-123.32%	-62.52%	-	-
Horiz. %	30.90%	11.98%	-51.08%	42.34%	-8.74%	37.48%	100.00%	-
ROE	2.36%	0.72%	-2.80%	2.14%	-0.45%	1.72%	5.88%	-
YoY %	227.78%	125.71%	-230.84%	575.56%	-126.16%	-70.75%	-	-
Horiz. %	40.14%	12.24%	-47.62%	36.39%	-7.65%	29.25%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Per Share
RPS	69.28	76.65	63.84	59.18	61.77	57.47	74.70	-1.24%
YoY %	-9.62%	20.07%	7.87%	-4.19%	7.48%	-23.07%	-	-
Horiz. %	92.74%	102.61%	85.46%	79.22%	82.69%	76.93%	100.00%	-
EPS	2.36	0.88	-3.58	2.78	-0.60	2.39	8.30	-18.90%
YoY %	168.18%	124.58%	-228.78%	563.33%	-125.10%	-71.20%	-	-
Horiz. %	28.43%	10.60%	-43.13%	33.49%	-7.23%	28.80%	100.00%	-
DPS	2.51	3.60	2.50	2.50	7.76	0.00	0.00	-
YoY %	-30.28%	44.00%	0.00%	-67.78%	0.00%	0.00%	-	-
Horiz. %	32.35%	46.39%	32.22%	32.22%	100.00%	-	-	-
NAPS	1.00	1.23	1.28	1.30	1.32	1.39	1.41	-5.56%
YoY %	-18.70%	-3.91%	-1.54%	-1.52%	-5.04%	-1.42%	-	-
Horiz. %	70.92%	87.23%	90.78%	92.20%	93.62%	98.58%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Adjusted Per Share Value based on latest NOSH - 40,447
RPS	22.24	25.58	21.36	19.65	19.89	19.11	24.58	-1.65%
YoY %	-13.06%	19.76%	8.70%	-1.21%	4.08%	-22.25%	-	-
Horiz. %	90.48%	104.07%	86.90%	79.94%	80.92%	77.75%	100.00%	-
EPS	0.76	0.29	-1.20	0.92	-0.19	0.79	2.73	-19.18%
YoY %	162.07%	124.17%	-230.43%	584.21%	-124.05%	-71.06%	-	-
Horiz. %	27.84%	10.62%	-43.96%	33.70%	-6.96%	28.94%	100.00%	-
DPS	0.81	1.20	0.83	0.83	2.50	0.00	0.00	-
YoY %	-32.50%	44.58%	0.00%	-66.80%	0.00%	0.00%	-	-
Horiz. %	32.40%	48.00%	33.20%	33.20%	100.00%	-	-	-
NAPS	0.321	0.4105	0.4282	0.4316	0.425	0.4622	0.4639	-5.94%
YoY %	-21.80%	-4.13%	-0.79%	1.55%	-8.05%	-0.37%	-	-
Horiz. %	69.20%	88.49%	92.30%	93.04%	91.61%	99.63%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Financial Quarter End Date
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	1.11	0.81	1.05	1.50	1.91	2.40	2.54	-12.88%
YoY %	37.04%	-22.86%	-30.00%	-21.47%	-20.42%	-5.51%	-	-
Horiz. %	43.70%	31.89%	41.34%	59.06%	75.20%	94.49%	100.00%	-
P/EPS	32.59	70.22	-18.71	32.00	-196.99	57.76	22.91	6.04%
YoY %	-53.59%	475.31%	-158.47%	116.24%	-441.05%	152.12%	-	-
Horiz. %	142.25%	306.50%	-81.67%	139.68%	-859.84%	252.12%	100.00%	-
EY	3.07	1.42	-5.35	3.13	-0.51	1.73	4.37	-5.71%
YoY %	116.20%	126.54%	-270.93%	713.73%	-129.48%	-60.41%	-	-
Horiz. %	70.25%	32.49%	-122.43%	71.62%	-11.67%	39.59%	100.00%	-
DY	3.27	5.81	3.73	2.81	6.57	0.00	0.00	-
YoY %	-43.72%	55.76%	32.74%	-57.23%	0.00%	0.00%	-	-
Horiz. %	49.77%	88.43%	56.77%	42.77%	100.00%	-	-	-
P/NAPS	0.77	0.50	0.52	0.68	0.89	0.99	1.35	-8.92%
YoY %	54.00%	-3.85%	-23.53%	-23.60%	-10.10%	-26.67%	-	-
Horiz. %	57.04%	37.04%	38.52%	50.37%	65.93%	73.33%	100.00%	-

	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	31/07/01	CAGR
Price Multiplier on Announcement Date
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	1.13	0.60	0.91	1.55	1.62	1.98	1.87	-8.04%
YoY %	88.33%	-34.07%	-41.29%	-4.32%	-18.18%	5.88%	-	-
Horiz. %	60.43%	32.09%	48.66%	82.89%	86.63%	105.88%	100.00%	-
P/EPS	33.01	52.10	-16.19	33.08	-166.94	47.71	16.88	11.82%
YoY %	-36.64%	421.80%	-148.94%	119.82%	-449.91%	182.64%	-	-
Horiz. %	195.56%	308.65%	-95.91%	195.97%	-988.98%	282.64%	100.00%	-
EY	3.03	1.92	-6.18	3.02	-0.60	2.10	5.93	-10.58%
YoY %	57.81%	131.07%	-304.64%	603.33%	-128.57%	-64.59%	-	-
Horiz. %	51.10%	32.38%	-104.22%	50.93%	-10.12%	35.41%	100.00%	-
DY	3.22	7.83	4.31	2.72	7.76	0.00	0.00	-
YoY %	-58.88%	81.67%	58.46%	-64.95%	0.00%	0.00%	-	-
Horiz. %	41.49%	100.90%	55.54%	35.05%	100.00%	-	-	-
P/NAPS	0.78	0.37	0.45	0.71	0.76	0.82	0.99	-3.89%
YoY %	110.81%	-17.78%	-36.62%	-6.58%	-7.32%	-17.17%	-	-
Horiz. %	78.79%	37.37%	45.45%	71.72%	76.77%	82.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos