[HIGHTEC] QoQ Annualized Quarter Result on 31-Jul-2009 [#3]

Announcement Date
29-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jul-2009 [#3]
Profit Trend
QoQ- 61.49%
YoY- -129.84%
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 20,148 19,884 19,338 17,237 14,956 15,508 29,786 -22.99%
PBT -1,188 596 68 -1,030 -2,120 -2,440 3,255 -
Tax 140 -176 -16 97 -184 -140 -1,067 -
NP -1,048 420 52 -933 -2,304 -2,580 2,188 -
-
NP to SH -992 460 95 -868 -2,254 -2,492 2,168 -
-
Tax Rate - 29.53% 23.53% - - - 32.78% -
Total Cost 21,196 19,464 19,286 18,170 17,260 18,088 27,598 -16.17%
-
Net Worth 49,280 49,338 49,779 48,542 48,457 48,740 54,424 -6.42%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - - 380 25 - - 203 -
Div Payout % - - 400.00% 0.00% - - 9.37% -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 49,280 49,338 49,779 48,542 48,457 48,740 54,424 -6.42%
NOSH 37,555 37,096 38,000 37,630 36,710 36,647 40,615 -5.10%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin -5.20% 2.11% 0.27% -5.41% -15.41% -16.64% 7.35% -
ROE -2.01% 0.93% 0.19% -1.79% -4.65% -5.11% 3.98% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 53.65 53.60 50.89 45.81 40.74 42.32 73.34 -18.85%
EPS -2.64 1.24 0.25 -2.31 -6.14 -6.80 5.78 -
DPS 0.00 0.00 1.00 0.07 0.00 0.00 0.50 -
NAPS 1.3122 1.33 1.31 1.29 1.32 1.33 1.34 -1.39%
Adjusted Per Share Value based on latest NOSH - 37,777
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 16.54 16.32 15.87 14.15 12.28 12.73 24.45 -22.99%
EPS -0.81 0.38 0.08 -0.71 -1.85 -2.05 1.78 -
DPS 0.00 0.00 0.31 0.02 0.00 0.00 0.17 -
NAPS 0.4045 0.405 0.4086 0.3984 0.3977 0.4001 0.4467 -6.41%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.87 0.82 1.00 0.72 0.80 0.75 0.76 -
P/RPS 1.62 1.53 1.97 1.57 1.96 1.77 1.04 34.48%
P/EPS -32.94 66.13 400.00 -31.21 -13.03 -11.03 14.24 -
EY -3.04 1.51 0.25 -3.20 -7.68 -9.07 7.02 -
DY 0.00 0.00 1.00 0.09 0.00 0.00 0.66 -
P/NAPS 0.66 0.62 0.76 0.56 0.61 0.56 0.57 10.29%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 23/06/10 26/03/10 05/01/10 29/09/09 24/06/09 30/03/09 30/12/08 -
Price 0.87 0.77 0.87 0.80 0.84 0.73 0.70 -
P/RPS 1.62 1.44 1.71 1.75 2.06 1.73 0.95 42.87%
P/EPS -32.94 62.10 348.00 -34.68 -13.68 -10.74 13.11 -
EY -3.04 1.61 0.29 -2.88 -7.31 -9.32 7.63 -
DY 0.00 0.00 1.15 0.08 0.00 0.00 0.71 -
P/NAPS 0.66 0.58 0.66 0.62 0.64 0.55 0.52 17.27%

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