[HIGH5] YoY TTM Result on 31-Jul-2013 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jul-2013 [#3]
Profit Trend
QoQ- -5.01%
YoY- 83.26%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 79,025 85,627 184,688 412,274 583,782 606,946 644,864 -29.51%
PBT -59,470 -52,308 -318,477 5,282 3,431 904 -22,541 17.54%
Tax -13 -147 -1,222 -9 -12 -11 1,592 -
NP -59,483 -52,455 -319,699 5,273 3,419 893 -20,949 18.98%
-
NP to SH -59,412 -53,497 -319,652 5,279 3,425 898 -20,871 19.03%
-
Tax Rate - - - 0.17% 0.35% 1.22% - -
Total Cost 138,508 138,082 504,387 407,001 580,363 606,053 665,813 -23.01%
-
Net Worth -212,867 -154,658 -105,367 208,259 167,924 135,409 140,673 -
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth -212,867 -154,658 -105,367 208,259 167,924 135,409 140,673 -
NOSH 409,360 406,996 405,259 400,499 342,702 300,909 312,608 4.59%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin -75.27% -61.26% -173.10% 1.28% 0.59% 0.15% -3.25% -
ROE 0.00% 0.00% 0.00% 2.53% 2.04% 0.66% -14.84% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 19.30 21.04 45.57 102.94 170.35 201.70 206.28 -32.61%
EPS -14.51 -13.14 -78.88 1.32 1.00 0.30 -6.68 13.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.52 -0.38 -0.26 0.52 0.49 0.45 0.45 -
Adjusted Per Share Value based on latest NOSH - 406,996
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 19.30 20.92 45.12 100.71 142.61 148.27 157.53 -29.51%
EPS -14.51 -13.07 -78.09 1.29 0.84 0.22 -5.10 19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.52 -0.3778 -0.2574 0.5087 0.4102 0.3308 0.3436 -
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.09 0.09 0.10 0.48 0.73 0.76 0.84 -
P/RPS 0.47 0.43 0.22 0.47 0.43 0.38 0.41 2.30%
P/EPS -0.62 -0.68 -0.13 36.42 73.04 254.67 -12.58 -39.43%
EY -161.26 -146.05 -788.76 2.75 1.37 0.39 -7.95 65.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.92 1.49 1.69 1.87 -
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/14 27/09/13 21/09/12 29/09/11 30/09/10 18/09/09 26/09/08 -
Price 0.04 0.16 0.07 0.35 0.71 0.68 0.82 -
P/RPS 0.21 0.76 0.15 0.34 0.42 0.34 0.40 -10.17%
P/EPS -0.28 -1.22 -0.09 26.55 71.04 227.86 -12.28 -46.73%
EY -362.83 -82.15 -1,126.80 3.77 1.41 0.44 -8.14 88.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.67 1.45 1.51 1.82 -

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