[HIGHTEC] QoQ Cumulative Quarter Result on 30-Apr-2006 [#2]

Announcement Date
30-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2006
Quarter
30-Apr-2006 [#2]
Profit Trend
QoQ- -36.79%
YoY- 77.9%
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 6,440 29,411 23,180 14,861 7,281 26,811 18,825 -50.99%
PBT 361 223 1,114 480 -10 -982 -946 -
Tax -84 74 -725 -625 -121 -93 -155 -33.45%
NP 277 297 389 -145 -131 -1,075 -1,101 -
-
NP to SH 299 341 420 -145 -106 -1,092 -1,031 -
-
Tax Rate 23.27% -33.18% 65.08% 130.21% - - - -
Total Cost 6,163 29,114 22,791 15,006 7,412 27,886 19,926 -54.16%
-
Net Worth 49,698 49,485 50,155 98,277 50,146 50,800 51,955 -2.90%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - 1,014 - - - 1,016 - -
Div Payout % - 297.37% - - - 0.00% - -
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 49,698 49,485 50,155 98,277 50,146 50,800 51,955 -2.90%
NOSH 40,405 40,561 40,776 80,555 40,769 40,640 40,590 -0.30%
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 4.30% 1.01% 1.68% -0.98% -1.80% -4.01% -5.85% -
ROE 0.60% 0.69% 0.84% -0.15% -0.21% -2.15% -1.98% -
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 15.94 72.51 56.85 18.45 17.86 65.97 46.38 -50.83%
EPS 0.74 0.84 1.03 -0.18 -0.26 -2.69 -2.54 -
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.23 1.22 1.23 1.22 1.23 1.25 1.28 -2.61%
Adjusted Per Share Value based on latest NOSH - 17,500
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 5.51 25.14 19.82 12.71 6.22 22.92 16.09 -50.95%
EPS 0.26 0.29 0.36 -0.12 -0.09 -0.93 -0.88 -
DPS 0.00 0.87 0.00 0.00 0.00 0.87 0.00 -
NAPS 0.4249 0.4231 0.4288 0.8402 0.4287 0.4343 0.4442 -2.91%
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 0.64 0.49 0.62 0.57 0.56 0.47 0.67 -
P/RPS 4.02 0.68 1.09 3.09 3.14 0.71 1.44 97.89%
P/EPS 86.49 58.29 60.19 -316.67 -215.38 -17.49 -26.38 -
EY 1.16 1.72 1.66 -0.32 -0.46 -5.72 -3.79 -
DY 0.00 5.10 0.00 0.00 0.00 5.32 0.00 -
P/NAPS 0.52 0.40 0.50 0.47 0.46 0.38 0.52 0.00%
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 29/03/07 27/12/06 28/09/06 30/06/06 29/03/06 28/12/05 27/09/05 -
Price 0.63 0.52 0.46 0.56 0.75 0.50 0.58 -
P/RPS 3.95 0.72 0.81 3.04 4.20 0.76 1.25 114.88%
P/EPS 85.14 61.85 44.66 -311.11 -288.46 -18.61 -22.83 -
EY 1.17 1.62 2.24 -0.32 -0.35 -5.37 -4.38 -
DY 0.00 4.81 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.51 0.43 0.37 0.46 0.61 0.40 0.45 8.67%

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