[HIGH5] QoQ Quarter Result on 31-Oct-2005 [#4]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
22-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
31-Oct-2005 [#4]
Profit Trend
QoQ- 22.45%
YoY- 37.02%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 178,726 127,786 141,358 134,768 107,424 116,476 126,044 26.29%
PBT 765 1,210 1,213 1,954 5,817 6,070 3,815 -65.84%
Tax -90 -90 -90 4,897 -222 -90 -90 0.00%
NP 675 1,120 1,123 6,851 5,595 5,980 3,725 -68.07%
-
NP to SH 675 1,120 1,123 6,851 5,595 5,980 3,725 -68.07%
-
Tax Rate 11.76% 7.44% 7.42% -250.61% 3.82% 1.48% 2.36% -
Total Cost 178,051 126,666 140,235 127,917 101,829 110,496 122,319 28.52%
-
Net Worth 170,859 173,283 177,984 166,343 127,348 110,875 77,899 69.05%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 170,859 173,283 177,984 166,343 127,348 110,875 77,899 69.05%
NOSH 210,937 211,320 211,886 210,561 208,768 181,762 141,634 30.50%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 0.38% 0.88% 0.79% 5.08% 5.21% 5.13% 2.96% -
ROE 0.40% 0.65% 0.63% 4.12% 4.39% 5.39% 4.78% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 84.73 60.47 66.71 64.00 51.46 64.08 88.99 -3.22%
EPS 0.32 0.53 0.53 3.25 2.68 3.29 2.63 -75.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.84 0.79 0.61 0.61 0.55 29.53%
Adjusted Per Share Value based on latest NOSH - 210,561
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 43.66 31.22 34.53 32.92 26.24 28.45 30.79 26.29%
EPS 0.16 0.27 0.27 1.67 1.37 1.46 0.91 -68.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4174 0.4233 0.4348 0.4063 0.3111 0.2709 0.1903 69.05%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.47 0.62 0.68 0.64 0.94 1.00 1.13 -
P/RPS 0.55 1.03 1.02 1.00 1.83 1.56 1.27 -42.84%
P/EPS 146.88 116.98 128.30 19.67 35.07 30.40 42.97 127.42%
EY 0.68 0.85 0.78 5.08 2.85 3.29 2.33 -56.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.81 0.81 1.54 1.64 2.05 -57.00%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 22/06/06 24/03/06 22/12/05 19/09/05 22/06/05 28/03/05 -
Price 0.41 0.52 0.68 0.62 0.80 0.93 1.05 -
P/RPS 0.48 0.86 1.02 0.97 1.55 1.45 1.18 -45.19%
P/EPS 128.13 98.11 128.30 19.06 29.85 28.27 39.92 118.05%
EY 0.78 1.02 0.78 5.25 3.35 3.54 2.50 -54.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.81 0.78 1.31 1.52 1.91 -58.63%

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