[HIGH5] QoQ Cumulative Quarter Result on 30-Apr-2005 [#2]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
22-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 160.54%
YoY- 54.61%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 141,358 484,712 349,944 242,520 126,044 363,545 227,158 -27.04%
PBT 1,213 17,656 15,702 9,885 3,815 16,647 12,093 -78.32%
Tax -90 4,495 -402 -180 -90 116 -330 -57.84%
NP 1,123 22,151 15,300 9,705 3,725 16,763 11,763 -79.02%
-
NP to SH 1,123 22,151 15,300 9,705 3,725 16,763 11,763 -79.02%
-
Tax Rate 7.42% -25.46% 2.56% 1.82% 2.36% -0.70% 2.73% -
Total Cost 140,235 462,561 334,644 232,815 122,319 346,782 215,395 -24.82%
-
Net Worth 177,984 146,723 108,146 98,503 77,899 88,867 69,953 86.05%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - 2,434 1,291 -
Div Payout % - - - - - 14.52% 10.98% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 177,984 146,723 108,146 98,503 77,899 88,867 69,953 86.05%
NOSH 211,886 185,726 177,288 161,480 141,634 121,735 107,621 56.89%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 0.79% 4.57% 4.37% 4.00% 2.96% 4.61% 5.18% -
ROE 0.63% 15.10% 14.15% 9.85% 4.78% 18.86% 16.82% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 66.71 260.98 197.39 150.18 88.99 298.63 211.07 -53.50%
EPS 0.53 11.93 8.63 6.01 2.63 13.77 10.93 -86.62%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.20 -
NAPS 0.84 0.79 0.61 0.61 0.55 0.73 0.65 18.58%
Adjusted Per Share Value based on latest NOSH - 181,762
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 34.53 118.41 85.49 59.24 30.79 88.81 55.49 -27.04%
EPS 0.27 5.41 3.74 2.37 0.91 4.09 2.87 -79.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.59 0.32 -
NAPS 0.4348 0.3584 0.2642 0.2406 0.1903 0.2171 0.1709 86.04%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.68 0.64 0.94 1.00 1.13 1.09 1.19 -
P/RPS 1.02 0.25 0.48 0.67 1.27 0.36 0.56 48.98%
P/EPS 128.30 5.37 10.89 16.64 42.97 7.92 10.89 415.44%
EY 0.78 18.64 9.18 6.01 2.33 12.63 9.18 -80.58%
DY 0.00 0.00 0.00 0.00 0.00 1.83 1.01 -
P/NAPS 0.81 0.81 1.54 1.64 2.05 1.49 1.83 -41.83%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 24/03/06 22/12/05 19/09/05 22/06/05 28/03/05 31/01/05 29/09/04 -
Price 0.68 0.62 0.80 0.93 1.05 1.13 1.12 -
P/RPS 1.02 0.24 0.41 0.62 1.18 0.38 0.53 54.53%
P/EPS 128.30 5.20 9.27 15.47 39.92 8.21 10.25 436.62%
EY 0.78 19.24 10.79 6.46 2.50 12.19 9.76 -81.36%
DY 0.00 0.00 0.00 0.00 0.00 1.77 1.07 -
P/NAPS 0.81 0.78 1.31 1.52 1.91 1.55 1.72 -39.38%

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