[HIGH5] YoY TTM Result on 31-Jul-2004 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2004
Quarter
31-Jul-2004 [#3]
Profit Trend
QoQ- 24.22%
YoY- 51.88%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 588,057 582,638 486,331 243,388 49,059 30,753 80.37%
PBT -70,972 5,142 20,256 15,460 10,904 6,263 -
Tax 1,161 4,627 44 -187 -848 -550 -
NP -69,811 9,769 20,300 15,273 10,056 5,713 -
-
NP to SH -69,687 9,769 20,300 15,273 10,056 5,713 -
-
Tax Rate - -89.98% -0.22% 1.21% 7.78% 8.78% -
Total Cost 657,868 572,869 466,031 228,115 39,003 25,040 92.19%
-
Net Worth 105,316 170,859 127,348 69,919 69,711 38,203 22.47%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - 2,832 1,595 - 628 -
Div Payout % - - 13.95% 10.45% - 11.00% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 105,316 170,859 127,348 69,919 69,711 38,203 22.47%
NOSH 210,633 210,937 208,768 107,568 80,127 50,294 33.14%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin -11.87% 1.68% 4.17% 6.28% 20.50% 18.58% -
ROE -66.17% 5.72% 15.94% 21.84% 14.43% 14.95% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 279.19 276.21 232.95 226.26 61.23 61.15 35.46%
EPS -33.08 4.63 9.72 14.20 12.55 11.36 -
DPS 0.00 0.00 1.36 1.48 0.00 1.25 -
NAPS 0.50 0.81 0.61 0.65 0.87 0.7596 -8.01%
Adjusted Per Share Value based on latest NOSH - 107,568
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 143.65 142.33 118.80 59.46 11.98 7.51 80.38%
EPS -17.02 2.39 4.96 3.73 2.46 1.40 -
DPS 0.00 0.00 0.69 0.39 0.00 0.15 -
NAPS 0.2573 0.4174 0.3111 0.1708 0.1703 0.0933 22.47%
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 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.41 0.47 0.94 1.19 1.10 1.10 -
P/RPS 0.15 0.17 0.40 0.53 1.80 1.80 -39.14%
P/EPS -1.24 10.15 9.67 8.38 8.76 9.68 -
EY -80.69 9.85 10.34 11.93 11.41 10.33 -
DY 0.00 0.00 1.44 1.25 0.00 1.14 -
P/NAPS 0.82 0.58 1.54 1.83 1.26 1.45 -10.76%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 21/09/07 27/09/06 19/09/05 29/09/04 29/09/03 - -
Price 0.50 0.41 0.80 1.12 1.13 0.00 -
P/RPS 0.18 0.15 0.34 0.49 1.85 0.00 -
P/EPS -1.51 8.85 8.23 7.89 9.00 0.00 -
EY -66.17 11.30 12.15 12.68 11.11 0.00 -
DY 0.00 0.00 1.70 1.32 0.00 0.00 -
P/NAPS 1.00 0.51 1.31 1.72 1.30 0.00 -

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
Post a Comment