[HIGHTEC] QoQ Annualized Quarter Result on 31-Jul-2002 [#3]

Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2002
Quarter
31-Jul-2002 [#3]
Profit Trend
QoQ- 425.83%
YoY- -58.7%
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 21,418 21,880 24,069 22,434 21,140 19,884 27,916 -16.23%
PBT 648 -732 1,836 1,353 698 576 2,699 -61.47%
Tax -350 -408 -1,640 -512 -538 -464 -812 -43.02%
NP 298 -1,140 196 841 160 112 1,887 -70.88%
-
NP to SH 298 -1,140 196 841 160 112 1,887 -70.88%
-
Tax Rate 54.01% - 89.32% 37.84% 77.08% 80.56% 30.09% -
Total Cost 21,120 23,020 23,873 21,593 20,980 19,772 26,029 -13.03%
-
Net Worth 53,156 54,557 52,642 56,223 54,799 54,799 54,887 -2.11%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 2,013 - 2,009 - - - 2,003 0.33%
Div Payout % 675.68% - 1,025.13% - - - 106.16% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 53,156 54,557 52,642 56,223 54,799 54,799 54,887 -2.11%
NOSH 40,270 40,714 40,185 40,448 39,999 39,999 40,063 0.34%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 1.39% -5.21% 0.81% 3.75% 0.76% 0.56% 6.76% -
ROE 0.56% -2.09% 0.37% 1.50% 0.29% 0.20% 3.44% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 53.19 53.74 59.90 55.46 52.85 49.71 69.68 -16.51%
EPS 0.74 -2.80 0.48 2.08 0.40 0.28 4.71 -70.98%
DPS 5.00 0.00 5.00 0.00 0.00 0.00 5.00 0.00%
NAPS 1.32 1.34 1.31 1.39 1.37 1.37 1.37 -2.45%
Adjusted Per Share Value based on latest NOSH - 40,514
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 18.31 18.71 20.58 19.18 18.07 17.00 23.87 -16.24%
EPS 0.25 -0.97 0.17 0.72 0.14 0.10 1.61 -71.20%
DPS 1.72 0.00 1.72 0.00 0.00 0.00 1.71 0.39%
NAPS 0.4545 0.4664 0.4501 0.4807 0.4685 0.4685 0.4692 -2.10%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 -
Price 1.02 1.11 1.20 1.38 1.66 1.73 1.98 -
P/RPS 1.92 2.07 2.00 2.49 3.14 3.48 2.84 -23.02%
P/EPS 137.84 -39.64 246.03 66.35 415.00 617.86 42.04 121.18%
EY 0.73 -2.52 0.41 1.51 0.24 0.16 2.38 -54.61%
DY 4.90 0.00 4.17 0.00 0.00 0.00 2.53 55.56%
P/NAPS 0.77 0.83 0.92 0.99 1.21 1.26 1.45 -34.49%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 28/03/03 23/12/02 30/09/02 24/06/02 28/03/02 27/12/01 -
Price 1.08 1.05 1.15 1.14 1.47 1.74 1.76 -
P/RPS 2.03 1.95 1.92 2.06 2.78 3.50 2.53 -13.68%
P/EPS 145.95 -37.50 235.78 54.81 367.50 621.43 37.37 148.62%
EY 0.69 -2.67 0.42 1.82 0.27 0.16 2.68 -59.62%
DY 4.63 0.00 4.35 0.00 0.00 0.00 2.84 38.64%
P/NAPS 0.82 0.78 0.88 0.82 1.07 1.27 1.28 -25.74%

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