[HIGH5] QoQ Cumulative Quarter Result on 31-Jan-2013 [#1]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2013
Quarter
31-Jan-2013 [#1]
Profit Trend
QoQ- 96.84%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 78,944 60,020 42,091 22,171 129,149 104,347 75,342 3.15%
PBT -54,873 -38,400 -21,408 -10,950 -334,867 -319,478 -308,605 -68.27%
Tax 0 -100 -78 301 -421 -396 -306 -
NP -54,873 -38,500 -21,486 -10,649 -335,288 -319,874 -308,911 -68.30%
-
NP to SH -54,781 -38,500 -21,486 -10,689 -338,390 -319,851 -308,889 -68.33%
-
Tax Rate - - - - - - - -
Total Cost 133,817 98,520 63,577 32,820 464,437 424,221 384,253 -50.40%
-
Net Worth -174,876 -154,835 -142,426 -130,056 -121,872 -105,735 -93,528 51.59%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth -174,876 -154,835 -142,426 -130,056 -121,872 -105,735 -93,528 51.59%
NOSH 406,688 407,462 406,931 406,425 406,240 406,676 406,646 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -69.51% -64.15% -51.05% -48.03% -259.61% -306.55% -410.01% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 19.41 14.73 10.34 5.46 31.79 25.66 18.53 3.13%
EPS -13.47 -9.47 -5.28 -2.63 -83.21 -78.65 -75.96 -68.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.43 -0.38 -0.35 -0.32 -0.30 -0.26 -0.23 51.58%
Adjusted Per Share Value based on latest NOSH - 406,425
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 19.28 14.66 10.28 5.42 31.55 25.49 18.40 3.15%
EPS -13.38 -9.40 -5.25 -2.61 -82.66 -78.13 -75.46 -68.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4272 -0.3782 -0.3479 -0.3177 -0.2977 -0.2583 -0.2285 51.58%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.105 0.09 0.075 0.06 0.05 0.10 0.16 -
P/RPS 0.54 0.61 0.73 1.10 0.16 0.39 0.86 -26.61%
P/EPS -0.78 -0.95 -1.42 -2.28 -0.06 -0.13 -0.21 139.26%
EY -128.29 -104.99 -70.40 -43.83 -1,665.96 -786.50 -474.75 -58.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/12/13 27/09/13 28/06/13 29/03/13 29/01/13 21/09/12 26/06/12 -
Price 0.11 0.16 0.085 0.075 0.065 0.07 0.14 -
P/RPS 0.57 1.09 0.82 1.37 0.20 0.27 0.76 -17.40%
P/EPS -0.82 -1.69 -1.61 -2.85 -0.08 -0.09 -0.18 174.04%
EY -122.45 -59.05 -62.12 -35.07 -1,281.51 -1,123.57 -542.57 -62.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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