[HIGHTEC] YoY TTM Result on 31-Jul-2006 [#3]

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
TTM Result
Revenue	18,847	32,906	27,094	31,166	26,024	23,938	24,232	-4.09%
YoY %	-42.72%	21.45%	-13.07%	19.76%	8.71%	-1.21%	-	-
Horiz. %	77.78%	135.80%	111.81%	128.62%	107.40%	98.79%	100.00%	-
PBT	-564	4,127	389	1,078	-1,345	1,386	1,158	-
YoY %	-113.67%	960.93%	-63.91%	180.15%	-197.04%	19.69%	-	-
Horiz. %	-48.70%	356.39%	33.59%	93.09%	-116.15%	119.69%	100.00%	-
Tax	-119	-820	541	-663	-131	-261	-1,393	-33.61%
YoY %	85.49%	-251.57%	181.60%	-406.11%	49.81%	81.26%	-	-
Horiz. %	8.54%	58.87%	-38.84%	47.60%	9.40%	18.74%	100.00%	-
NP	-683	3,307	930	415	-1,476	1,125	-235	19.44%
YoY %	-120.65%	255.59%	124.10%	128.12%	-231.20%	578.72%	-	-
Horiz. %	290.64%	-1,407.23%	-395.74%	-176.60%	628.09%	-478.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-665	3,314	924	359	-1,460	1,125	-235	18.91%
YoY %	-120.07%	258.66%	157.38%	124.59%	-229.78%	578.72%	-	-
Horiz. %	282.98%	-1,410.21%	-393.19%	-152.77%	621.28%	-478.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	19.87%	-139.07%	61.50%	-	18.83%	120.29%	-
YoY %	-	114.29%	-326.13%	0.00%	-	-84.35%	-	-
Horiz. %	-	16.52%	-115.61%	51.13%	-	15.65%	100.00%	-
Total Cost	19,530	29,599	26,164	30,751	27,500	22,813	24,467	-3.68%
YoY %	-34.02%	13.13%	-14.92%	11.82%	20.55%	-6.76%	-	-
Horiz. %	79.82%	120.98%	106.94%	125.68%	112.40%	93.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	48,733	50,572	39,108	50,013	52,175	52,582	51,784	-1.00%
YoY %	-3.64%	29.31%	-21.80%	-4.14%	-0.77%	1.54%	-	-
Horiz. %	94.11%	97.66%	75.52%	96.58%	100.76%	101.54%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Dividend
Div	202	979	983	1,465	1,010	1,009	3,043	-36.34%
YoY %	-79.37%	-0.41%	-32.90%	45.05%	0.10%	-66.84%	-	-
Horiz. %	6.64%	32.17%	32.30%	48.14%	33.19%	33.16%	100.00%	-
Div Payout %	0.00%	29.55%	106.42%	408.16%	0.00%	89.71%	0.00%	-
YoY %	0.00%	-72.23%	-73.93%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	32.94%	118.63%	454.98%	0.00%	100.00%	-	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	48,733	50,572	39,108	50,013	52,175	52,582	51,784	-1.00%
YoY %	-3.64%	29.31%	-21.80%	-4.14%	-0.77%	1.54%	-	-
Horiz. %	94.11%	97.66%	75.52%	96.58%	100.76%	101.54%	100.00%	-
NOSH	37,777	40,784	39,108	40,661	40,761	40,447	39,230	-0.62%
YoY %	-7.37%	4.29%	-3.82%	-0.25%	0.78%	3.10%	-	-
Horiz. %	96.30%	103.96%	99.69%	103.65%	103.90%	103.10%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	-3.62%	10.05%	3.43%	1.33%	-5.67%	4.70%	-0.97%	-
YoY %	-136.02%	193.00%	157.89%	123.46%	-220.64%	584.54%	-	-
Horiz. %	373.20%	-1,036.08%	-353.61%	-137.11%	584.54%	-484.54%	100.00%	-
ROE	-1.36%	6.55%	2.36%	0.72%	-2.80%	2.14%	-0.45%	-
YoY %	-120.76%	177.54%	227.78%	125.71%	-230.84%	575.56%	-	-
Horiz. %	302.22%	-1,455.56%	-524.44%	-160.00%	622.22%	-475.56%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	49.89	80.68	69.28	76.65	63.84	59.18	61.77	-3.49%
YoY %	-38.16%	16.45%	-9.62%	20.07%	7.87%	-4.19%	-	-
Horiz. %	80.77%	130.61%	112.16%	124.09%	103.35%	95.81%	100.00%	-
EPS	-1.76	8.13	2.36	0.88	-3.58	2.78	-0.60	19.62%
YoY %	-121.65%	244.49%	168.18%	124.58%	-228.78%	563.33%	-	-
Horiz. %	293.33%	-1,355.00%	-393.33%	-146.67%	596.67%	-463.33%	100.00%	-
DPS	0.53	2.40	2.51	3.60	2.50	2.50	7.76	-36.03%
YoY %	-77.92%	-4.38%	-30.28%	44.00%	0.00%	-67.78%	-	-
Horiz. %	6.83%	30.93%	32.35%	46.39%	32.22%	32.22%	100.00%	-
NAPS	1.29	1.24	1.00	1.23	1.28	1.30	1.32	-0.38%
YoY %	4.03%	24.00%	-18.70%	-3.91%	-1.54%	-1.52%	-	-
Horiz. %	97.73%	93.94%	75.76%	93.18%	96.97%	98.48%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 40,661
RPS	15.47	27.01	22.24	25.58	21.36	19.65	19.89	-4.09%
YoY %	-42.72%	21.45%	-13.06%	19.76%	8.70%	-1.21%	-	-
Horiz. %	77.78%	135.80%	111.81%	128.61%	107.39%	98.79%	100.00%	-
EPS	-0.55	2.72	0.76	0.29	-1.20	0.92	-0.19	19.36%
YoY %	-120.22%	257.89%	162.07%	124.17%	-230.43%	584.21%	-	-
Horiz. %	289.47%	-1,431.58%	-400.00%	-152.63%	631.58%	-484.21%	100.00%	-
DPS	0.17	0.80	0.81	1.20	0.83	0.83	2.50	-36.08%
YoY %	-78.75%	-1.23%	-32.50%	44.58%	0.00%	-66.80%	-	-
Horiz. %	6.80%	32.00%	32.40%	48.00%	33.20%	33.20%	100.00%	-
NAPS	0.40	0.4151	0.321	0.4105	0.4282	0.4316	0.425	-1.00%
YoY %	-3.64%	29.31%	-21.80%	-4.13%	-0.79%	1.55%	-	-
Horiz. %	94.12%	97.67%	75.53%	96.59%	100.75%	101.55%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	0.72	0.76	0.77	0.62	0.67	0.89	1.18	-
P/RPS	1.44	0.94	1.11	0.81	1.05	1.50	1.91	-4.59%
YoY %	53.19%	-15.32%	37.04%	-22.86%	-30.00%	-21.47%	-	-
Horiz. %	75.39%	49.21%	58.12%	42.41%	54.97%	78.53%	100.00%	-
P/EPS	-40.90	9.35	32.59	70.22	-18.71	32.00	-196.99	-23.03%
YoY %	-537.43%	-71.31%	-53.59%	475.31%	-158.47%	116.24%	-	-
Horiz. %	20.76%	-4.75%	-16.54%	-35.65%	9.50%	-16.24%	100.00%	-
EY	-2.44	10.69	3.07	1.42	-5.35	3.13	-0.51	29.77%
YoY %	-122.83%	248.21%	116.20%	126.54%	-270.93%	713.73%	-	-
Horiz. %	478.43%	-2,096.08%	-601.96%	-278.43%	1,049.02%	-613.73%	100.00%	-
DY	0.74	3.16	3.27	5.81	3.73	2.81	6.57	-30.48%
YoY %	-76.58%	-3.36%	-43.72%	55.76%	32.74%	-57.23%	-	-
Horiz. %	11.26%	48.10%	49.77%	88.43%	56.77%	42.77%	100.00%	-
P/NAPS	0.56	0.61	0.77	0.50	0.52	0.68	0.89	-7.42%
YoY %	-8.20%	-20.78%	54.00%	-3.85%	-23.53%	-23.60%	-	-
Horiz. %	62.92%	68.54%	86.52%	56.18%	58.43%	76.40%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	29/09/09	29/09/08	25/09/07	28/09/06	27/09/05	27/09/04	18/09/03	-
Price	0.80	0.70	0.78	0.46	0.58	0.92	1.00	-
P/RPS	1.60	0.87	1.13	0.60	0.91	1.55	1.62	-0.20%
YoY %	83.91%	-23.01%	88.33%	-34.07%	-41.29%	-4.32%	-	-
Horiz. %	98.77%	53.70%	69.75%	37.04%	56.17%	95.68%	100.00%	-
P/EPS	-45.45	8.61	33.01	52.10	-16.19	33.08	-166.94	-19.47%
YoY %	-627.87%	-73.92%	-36.64%	421.80%	-148.94%	119.82%	-	-
Horiz. %	27.23%	-5.16%	-19.77%	-31.21%	9.70%	-19.82%	100.00%	-
EY	-2.20	11.61	3.03	1.92	-6.18	3.02	-0.60	24.15%
YoY %	-118.95%	283.17%	57.81%	131.07%	-304.64%	603.33%	-	-
Horiz. %	366.67%	-1,935.00%	-505.00%	-320.00%	1,030.00%	-503.33%	100.00%	-
DY	0.67	3.43	3.22	7.83	4.31	2.72	7.76	-33.49%
YoY %	-80.47%	6.52%	-58.88%	81.67%	58.46%	-64.95%	-	-
Horiz. %	8.63%	44.20%	41.49%	100.90%	55.54%	35.05%	100.00%	-
P/NAPS	0.62	0.56	0.78	0.37	0.45	0.71	0.76	-3.33%
YoY %	10.71%	-28.21%	110.81%	-17.78%	-36.62%	-6.58%	-	-
Horiz. %	81.58%	73.68%	102.63%	48.68%	59.21%	93.42%	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