[HIGH5] QoQ Annualized Quarter Result on 30-Apr-2006 [#2]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
22-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- -0.13%
YoY- -76.89%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 617,948 597,991 597,160 538,288 565,432 484,712 466,592 20.53%
PBT -72,264 -49,471 4,250 4,846 4,852 17,656 20,936 -
Tax -728 1,244 -360 -360 -360 4,495 -536 22.57%
NP -72,992 -48,227 3,890 4,486 4,492 22,151 20,400 -
-
NP to SH -72,992 -48,227 3,890 4,486 4,492 22,151 20,400 -
-
Tax Rate - - 8.47% 7.43% 7.42% -25.46% 2.56% -
Total Cost 690,940 646,218 593,269 533,802 560,940 462,561 446,192 33.74%
-
Net Worth 99,036 117,935 170,041 171,893 177,984 146,723 108,146 -5.68%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 99,036 117,935 170,041 171,893 177,984 146,723 108,146 -5.68%
NOSH 210,715 210,598 209,928 209,626 211,886 185,726 177,288 12.16%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -11.81% -8.06% 0.65% 0.83% 0.79% 4.57% 4.37% -
ROE -73.70% -40.89% 2.29% 2.61% 2.52% 15.10% 18.86% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 293.26 283.95 284.46 256.78 266.86 260.98 263.18 7.46%
EPS -34.64 -22.90 1.85 2.14 2.12 11.93 11.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.56 0.81 0.82 0.84 0.79 0.61 -15.91%
Adjusted Per Share Value based on latest NOSH - 211,320
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 150.95 146.08 145.88 131.49 138.13 118.41 113.98 20.53%
EPS -17.83 -11.78 0.95 1.10 1.10 5.41 4.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2419 0.2881 0.4154 0.4199 0.4348 0.3584 0.2642 -5.69%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.41 0.43 0.47 0.62 0.68 0.64 0.94 -
P/RPS 0.14 0.15 0.17 0.24 0.25 0.25 0.36 -46.62%
P/EPS -1.18 -1.88 25.36 28.97 32.08 5.37 8.17 -
EY -84.49 -53.26 3.94 3.45 3.12 18.64 12.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.77 0.58 0.76 0.81 0.81 1.54 -31.59%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 26/12/06 27/09/06 22/06/06 24/03/06 22/12/05 19/09/05 -
Price 0.44 0.40 0.41 0.52 0.68 0.62 0.80 -
P/RPS 0.15 0.14 0.14 0.20 0.25 0.24 0.30 -36.92%
P/EPS -1.27 -1.75 22.12 24.30 32.08 5.20 6.95 -
EY -78.73 -57.25 4.52 4.12 3.12 19.24 14.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.71 0.51 0.63 0.81 0.78 1.31 -19.80%

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