[HIGHTEC] QoQ TTM Result on 31-Jul-2006 [#3]

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
TTM Result
Revenue	27,684	28,570	29,411	31,166	29,685	28,432	26,811	2.16%
YoY %	-3.10%	-2.86%	-5.63%	4.99%	4.41%	6.05%	-	-
Horiz. %	103.26%	106.56%	109.70%	116.24%	110.72%	106.05%	100.00%	-
PBT	262	594	223	1,078	6	-215	-982	-
YoY %	-55.89%	166.37%	-79.31%	17,866.67%	102.79%	78.11%	-	-
Horiz. %	-26.68%	-60.49%	-22.71%	-109.78%	-0.61%	21.89%	100.00%	-
Tax	535	111	74	-663	-569	-135	-92	-
YoY %	381.98%	50.00%	111.16%	-16.52%	-321.48%	-46.74%	-	-
Horiz. %	-581.52%	-120.65%	-80.43%	720.65%	618.48%	146.74%	100.00%	-
NP	797	705	297	415	-563	-350	-1,074	-
YoY %	13.05%	137.37%	-28.43%	173.71%	-60.86%	67.41%	-	-
Horiz. %	-74.21%	-65.64%	-27.65%	-38.64%	52.42%	32.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	802	746	341	359	-561	-396	-1,145	-
YoY %	7.51%	118.77%	-5.01%	163.99%	-41.67%	65.41%	-	-
Horiz. %	-70.04%	-65.15%	-29.78%	-31.35%	49.00%	34.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-204.20%	-18.69%	-33.18%	61.50%	9,483.33%	-	-	-
YoY %	-992.56%	43.67%	-153.95%	-99.35%	0.00%	-	-	-
Horiz. %	-2.15%	-0.20%	-0.35%	0.65%	100.00%	-	-	-
Total Cost	26,887	27,865	29,114	30,751	30,248	28,782	27,885	-2.40%
YoY %	-3.51%	-4.29%	-5.32%	1.66%	5.09%	3.22%	-	-
Horiz. %	96.42%	99.93%	104.41%	110.28%	108.47%	103.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,500	49,698	48,379	50,013	21,350	50,146	50,566	-1.41%
YoY %	-0.40%	2.73%	-3.27%	134.25%	-57.42%	-0.83%	-	-
Horiz. %	97.89%	98.28%	95.67%	98.91%	42.22%	99.17%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Dividend
Div	983	1,420	1,420	1,465	1,465	1,027	1,027	-2.88%
YoY %	-30.77%	0.00%	-3.07%	0.00%	42.65%	0.00%	-	-
Horiz. %	95.72%	138.27%	138.27%	142.65%	142.65%	100.00%	100.00%	-
Div Payout %	122.61%	190.46%	416.67%	408.16%	0.00%	0.00%	0.00%	-
YoY %	-35.62%	-54.29%	2.08%	0.00%	0.00%	0.00%	-	-
Horiz. %	30.04%	46.66%	102.08%	100.00%	-	-	-	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Equity
Net Worth	49,500	49,698	48,379	50,013	21,350	50,146	50,566	-1.41%
YoY %	-0.40%	2.73%	-3.27%	134.25%	-57.42%	-0.83%	-	-
Horiz. %	97.89%	98.28%	95.67%	98.91%	42.22%	99.17%	100.00%	-
NOSH	40,909	40,405	39,333	40,661	17,500	40,769	41,111	-0.32%
YoY %	1.25%	2.73%	-3.27%	132.35%	-57.08%	-0.83%	-	-
Horiz. %	99.51%	98.28%	95.68%	98.91%	42.57%	99.17%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Ratio Analysis
NP Margin	2.88%	2.47%	1.01%	1.33%	-1.90%	-1.23%	-4.01%	-
YoY %	16.60%	144.55%	-24.06%	170.00%	-54.47%	69.33%	-	-
Horiz. %	-71.82%	-61.60%	-25.19%	-33.17%	47.38%	30.67%	100.00%	-
ROE	1.62%	1.50%	0.70%	0.72%	-2.63%	-0.79%	-2.26%	-
YoY %	8.00%	114.29%	-2.78%	127.38%	-232.91%	65.04%	-	-
Horiz. %	-71.68%	-66.37%	-30.97%	-31.86%	116.37%	34.96%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Per Share
RPS	67.67	70.71	74.77	76.65	169.63	69.74	65.22	2.49%
YoY %	-4.30%	-5.43%	-2.45%	-54.81%	143.23%	6.93%	-	-
Horiz. %	103.76%	108.42%	114.64%	117.53%	260.09%	106.93%	100.00%	-
EPS	1.96	1.85	0.87	0.88	-3.21	-0.97	-2.79	-
YoY %	5.95%	112.64%	-1.14%	127.41%	-230.93%	65.23%	-	-
Horiz. %	-70.25%	-66.31%	-31.18%	-31.54%	115.05%	34.77%	100.00%	-
DPS	2.40	3.52	3.61	3.60	8.37	2.50	2.50	-2.69%
YoY %	-31.82%	-2.49%	0.28%	-56.99%	234.80%	0.00%	-	-
Horiz. %	96.00%	140.80%	144.40%	144.00%	334.80%	100.00%	100.00%	-
NAPS	1.21	1.23	1.23	1.23	1.22	1.23	1.23	-1.08%
YoY %	-1.63%	0.00%	0.00%	0.82%	-0.81%	0.00%	-	-
Horiz. %	98.37%	100.00%	100.00%	100.00%	99.19%	100.00%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Adjusted Per Share Value based on latest NOSH - 40,661
RPS	23.67	24.43	25.14	26.64	25.38	24.31	22.92	2.17%
YoY %	-3.11%	-2.82%	-5.63%	4.96%	4.40%	6.06%	-	-
Horiz. %	103.27%	106.59%	109.69%	116.23%	110.73%	106.06%	100.00%	-
EPS	0.69	0.64	0.29	0.31	-0.48	-0.34	-0.98	-
YoY %	7.81%	120.69%	-6.45%	164.58%	-41.18%	65.31%	-	-
Horiz. %	-70.41%	-65.31%	-29.59%	-31.63%	48.98%	34.69%	100.00%	-
DPS	0.84	1.21	1.21	1.25	1.25	0.88	0.88	-3.06%
YoY %	-30.58%	0.00%	-3.20%	0.00%	42.05%	0.00%	-	-
Horiz. %	95.45%	137.50%	137.50%	142.05%	142.05%	100.00%	100.00%	-
NAPS	0.4232	0.4249	0.4136	0.4276	0.1825	0.4287	0.4323	-1.41%
YoY %	-0.40%	2.73%	-3.27%	134.30%	-57.43%	-0.83%	-	-
Horiz. %	97.89%	98.29%	95.67%	98.91%	42.22%	99.17%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/07	31/01/07	31/10/06	31/07/06	28/04/06	27/01/06	31/10/05	-
Price	0.70	0.64	0.49	0.62	0.57	0.56	0.47	-
P/RPS	1.03	0.91	0.66	0.81	0.34	0.80	0.72	27.04%
YoY %	13.19%	37.88%	-18.52%	138.24%	-57.50%	11.11%	-	-
Horiz. %	143.06%	126.39%	91.67%	112.50%	47.22%	111.11%	100.00%	-
P/EPS	35.71	34.66	56.52	70.22	-17.78	-57.65	-16.88	-
YoY %	3.03%	-38.68%	-19.51%	494.94%	69.16%	-241.53%	-	-
Horiz. %	-211.55%	-205.33%	-334.83%	-416.00%	105.33%	341.53%	100.00%	-
EY	2.80	2.88	1.77	1.42	-5.62	-1.73	-5.93	-
YoY %	-2.78%	62.71%	24.65%	125.27%	-224.86%	70.83%	-	-
Horiz. %	-47.22%	-48.57%	-29.85%	-23.95%	94.77%	29.17%	100.00%	-
DY	3.43	5.49	7.37	5.81	14.69	4.46	5.32	-25.42%
YoY %	-37.52%	-25.51%	26.85%	-60.45%	229.37%	-16.17%	-	-
Horiz. %	64.47%	103.20%	138.53%	109.21%	276.13%	83.83%	100.00%	-
P/NAPS	0.58	0.52	0.40	0.50	0.47	0.46	0.38	32.66%
YoY %	11.54%	30.00%	-20.00%	6.38%	2.17%	21.05%	-	-
Horiz. %	152.63%	136.84%	105.26%	131.58%	123.68%	121.05%	100.00%	-

	30/04/07	31/01/07	31/10/06	31/07/06	30/04/06	31/01/06	31/10/05	CAGR
Price Multiplier on Announcement Date
Date	20/06/07	29/03/07	27/12/06	28/09/06	30/06/06	29/03/06	28/12/05	-
Price	0.65	0.63	0.52	0.46	0.56	0.75	0.50	-
P/RPS	0.96	0.89	0.70	0.60	0.33	1.08	0.77	15.88%
YoY %	7.87%	27.14%	16.67%	81.82%	-69.44%	40.26%	-	-
Horiz. %	124.68%	115.58%	90.91%	77.92%	42.86%	140.26%	100.00%	-
P/EPS	33.16	34.12	59.98	52.10	-17.47	-77.21	-17.95	-
YoY %	-2.81%	-43.11%	15.12%	398.23%	77.37%	-330.14%	-	-
Horiz. %	-184.74%	-190.08%	-334.15%	-290.25%	97.33%	430.14%	100.00%	-
EY	3.02	2.93	1.67	1.92	-5.72	-1.30	-5.57	-
YoY %	3.07%	75.45%	-13.02%	133.57%	-340.00%	76.66%	-	-
Horiz. %	-54.22%	-52.60%	-29.98%	-34.47%	102.69%	23.34%	100.00%	-
DY	3.70	5.58	6.95	7.83	14.95	3.33	5.00	-18.23%
YoY %	-33.69%	-19.71%	-11.24%	-47.63%	348.95%	-33.40%	-	-
Horiz. %	74.00%	111.60%	139.00%	156.60%	299.00%	66.60%	100.00%	-
P/NAPS	0.54	0.51	0.42	0.37	0.46	0.61	0.41	20.21%
YoY %	5.88%	21.43%	13.51%	-19.57%	-24.59%	48.78%	-	-
Horiz. %	131.71%	124.39%	102.44%	90.24%	112.20%	148.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos