[HIGH5] QoQ Annualized Quarter Result on 31-Jul-2006 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
31-Jul-2006 [#3]
Profit Trend
QoQ- -13.27%
YoY- -80.93%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 591,038 617,948 597,991 597,160 538,288 565,432 484,712 14.17%
PBT -61,614 -72,264 -49,471 4,250 4,846 4,852 17,656 -
Tax -706 -728 1,244 -360 -360 -360 4,495 -
NP -62,320 -72,992 -48,227 3,890 4,486 4,492 22,151 -
-
NP to SH -62,320 -72,992 -48,227 3,890 4,486 4,492 22,151 -
-
Tax Rate - - - 8.47% 7.43% 7.42% -25.46% -
Total Cost 653,358 690,940 646,218 593,269 533,802 560,940 462,561 25.96%
-
Net Worth 86,379 99,036 117,935 170,041 171,893 177,984 146,723 -29.82%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 86,379 99,036 117,935 170,041 171,893 177,984 146,723 -29.82%
NOSH 210,682 210,715 210,598 209,928 209,626 211,886 185,726 8.79%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin -10.54% -11.81% -8.06% 0.65% 0.83% 0.79% 4.57% -
ROE -72.15% -73.70% -40.89% 2.29% 2.61% 2.52% 15.10% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 280.53 293.26 283.95 284.46 256.78 266.86 260.98 4.94%
EPS -29.58 -34.64 -22.90 1.85 2.14 2.12 11.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.47 0.56 0.81 0.82 0.84 0.79 -35.49%
Adjusted Per Share Value based on latest NOSH - 210,937
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 144.38 150.95 146.08 145.88 131.49 138.13 118.41 14.17%
EPS -15.22 -17.83 -11.78 0.95 1.10 1.10 5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.211 0.2419 0.2881 0.4154 0.4199 0.4348 0.3584 -29.82%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.41 0.41 0.43 0.47 0.62 0.68 0.64 -
P/RPS 0.15 0.14 0.15 0.17 0.24 0.25 0.25 -28.92%
P/EPS -1.39 -1.18 -1.88 25.36 28.97 32.08 5.37 -
EY -72.15 -84.49 -53.26 3.94 3.45 3.12 18.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.87 0.77 0.58 0.76 0.81 0.81 15.12%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 22/06/07 30/03/07 26/12/06 27/09/06 22/06/06 24/03/06 22/12/05 -
Price 0.42 0.44 0.40 0.41 0.52 0.68 0.62 -
P/RPS 0.15 0.15 0.14 0.14 0.20 0.25 0.24 -26.96%
P/EPS -1.42 -1.27 -1.75 22.12 24.30 32.08 5.20 -
EY -70.43 -78.73 -57.25 4.52 4.12 3.12 19.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.94 0.71 0.51 0.63 0.81 0.78 19.64%

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