[HIGH5] QoQ Cumulative Quarter Result on 31-Oct-2007 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
28-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2007
Quarter
31-Oct-2007 [#4]
Profit Trend
QoQ- 2.76%
YoY- 62.65%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 476,316 314,937 157,070 606,484 437,936 295,519 154,487 111.98%
PBT -22,561 -17,000 -8,472 -18,149 -18,169 -30,807 -18,066 15.98%
Tax 1,239 0 0 0 -353 -353 -182 -
NP -21,322 -17,000 -8,472 -18,149 -18,522 -31,160 -18,248 10.94%
-
NP to SH -21,258 -16,944 -8,427 -18,011 -18,522 -31,160 -18,248 10.72%
-
Tax Rate - - - - - - - -
Total Cost 497,638 331,937 165,542 624,633 456,458 326,679 172,735 102.59%
-
Net Worth 125,869 123,467 102,996 99,825 105,358 86,379 99,036 17.34%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 125,869 123,467 102,996 99,825 105,358 86,379 99,036 17.34%
NOSH 279,710 262,697 234,083 212,393 210,716 210,682 210,715 20.80%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -4.48% -5.40% -5.39% -2.99% -4.23% -10.54% -11.81% -
ROE -16.89% -13.72% -8.18% -18.04% -17.58% -36.07% -18.43% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 170.29 119.89 67.10 285.55 207.83 140.27 73.32 75.46%
EPS -7.60 -6.45 -3.60 -8.48 -8.79 -14.79 -8.66 -8.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.44 0.47 0.50 0.41 0.47 -2.85%
Adjusted Per Share Value based on latest NOSH - 227,647
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 116.36 76.93 38.37 148.15 106.98 72.19 37.74 111.98%
EPS -5.19 -4.14 -2.06 -4.40 -4.52 -7.61 -4.46 10.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3075 0.3016 0.2516 0.2439 0.2574 0.211 0.2419 17.36%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.84 0.80 0.99 0.92 0.41 0.41 0.41 -
P/RPS 0.49 0.67 1.48 0.32 0.20 0.29 0.56 -8.52%
P/EPS -11.05 -12.40 -27.50 -10.85 -4.66 -2.77 -4.73 76.15%
EY -9.05 -8.06 -3.64 -9.22 -21.44 -36.07 -21.12 -43.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.70 2.25 1.96 0.82 1.00 0.87 66.62%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 27/06/08 28/03/08 28/12/07 21/09/07 22/06/07 30/03/07 -
Price 0.82 0.82 0.81 0.95 0.50 0.42 0.44 -
P/RPS 0.48 0.68 1.21 0.33 0.24 0.30 0.60 -13.83%
P/EPS -10.79 -12.71 -22.50 -11.20 -5.69 -2.84 -5.08 65.31%
EY -9.27 -7.87 -4.44 -8.93 -17.58 -35.21 -19.68 -39.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.74 1.84 2.02 1.00 1.02 0.94 55.40%

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