[HIGH5] QoQ Quarter Result on 31-Jul-2005 [#3]

Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Jul-2005 [#3]
Profit Trend
QoQ- -6.44%
YoY- 1.99%
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 127,786 141,358 134,768 107,424 116,476 126,044 136,387 -4.26%
PBT 1,210 1,213 1,954 5,817 6,070 3,815 4,554 -58.77%
Tax -90 -90 4,897 -222 -90 -90 446 -
NP 1,120 1,123 6,851 5,595 5,980 3,725 5,000 -63.21%
-
NP to SH 1,120 1,123 6,851 5,595 5,980 3,725 5,000 -63.21%
-
Tax Rate 7.44% 7.42% -250.61% 3.82% 1.48% 2.36% -9.79% -
Total Cost 126,666 140,235 127,917 101,829 110,496 122,319 131,387 -2.41%
-
Net Worth 173,283 177,984 166,343 127,348 110,875 77,899 103,399 41.22%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - - - - - 2,832 -
Div Payout % - - - - - - 56.66% -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 173,283 177,984 166,343 127,348 110,875 77,899 103,399 41.22%
NOSH 211,320 211,886 210,561 208,768 181,762 141,634 141,643 30.66%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 0.88% 0.79% 5.08% 5.21% 5.13% 2.96% 3.67% -
ROE 0.65% 0.63% 4.12% 4.39% 5.39% 4.78% 4.84% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 60.47 66.71 64.00 51.46 64.08 88.99 96.29 -26.72%
EPS 0.53 0.53 3.25 2.68 3.29 2.63 3.53 -71.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.82 0.84 0.79 0.61 0.61 0.55 0.73 8.08%
Adjusted Per Share Value based on latest NOSH - 208,768
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 31.22 34.53 32.92 26.24 28.45 30.79 33.32 -4.25%
EPS 0.27 0.27 1.67 1.37 1.46 0.91 1.22 -63.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.69 -
NAPS 0.4233 0.4348 0.4063 0.3111 0.2709 0.1903 0.2526 41.21%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.62 0.68 0.64 0.94 1.00 1.13 1.09 -
P/RPS 1.03 1.02 1.00 1.83 1.56 1.27 1.13 -6.00%
P/EPS 116.98 128.30 19.67 35.07 30.40 42.97 30.88 143.60%
EY 0.85 0.78 5.08 2.85 3.29 2.33 3.24 -59.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
P/NAPS 0.76 0.81 0.81 1.54 1.64 2.05 1.49 -36.23%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 24/03/06 22/12/05 19/09/05 22/06/05 28/03/05 31/01/05 -
Price 0.52 0.68 0.62 0.80 0.93 1.05 1.13 -
P/RPS 0.86 1.02 0.97 1.55 1.45 1.18 1.17 -18.59%
P/EPS 98.11 128.30 19.06 29.85 28.27 39.92 32.01 111.43%
EY 1.02 0.78 5.25 3.35 3.54 2.50 3.12 -52.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.77 -
P/NAPS 0.63 0.81 0.78 1.31 1.52 1.91 1.55 -45.21%

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