[HIGH5] QoQ TTM 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- 0.85%
YoY- -3302.42%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
TTM 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 85,627 96,703 107,551 129,954 184,688 211,680 -48.09%
PBT -57,257 -52,308 -49,708 -334,129 -336,905 -318,477 -306,012 -67.18%
Tax -31 -147 -215 -350 -483 -1,222 -1,124 -90.81%
NP -57,288 -52,455 -49,923 -334,479 -337,388 -319,699 -307,136 -67.25%
-
NP to SH -57,165 -53,497 -50,944 -335,479 -338,347 -319,652 -307,108 -67.29%
-
Tax Rate - - - - - - - -
Total Cost 136,232 138,082 146,626 442,030 467,342 504,387 518,816 -58.89%
-
Net Worth -175,029 -154,658 -142,601 -130,056 -119,881 -105,367 -93,523 51.69%
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 -175,029 -154,658 -142,601 -130,056 -119,881 -105,367 -93,523 51.69%
NOSH 407,045 406,996 407,433 406,425 399,604 405,259 406,625 0.06%
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 -72.57% -61.26% -51.63% -311.00% -259.62% -173.10% -145.09% -
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 19.39 21.04 23.73 26.46 32.52 45.57 52.06 -48.14%
EPS -14.04 -13.14 -12.50 -82.54 -84.67 -78.88 -75.53 -67.32%
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 20.92 23.62 26.27 31.75 45.12 51.71 -48.10%
EPS -13.96 -13.07 -12.44 -81.95 -82.65 -78.09 -75.02 -67.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4276 -0.3778 -0.3484 -0.3177 -0.2929 -0.2574 -0.2285 51.68%
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 0.43 0.32 0.23 0.15 0.22 0.31 44.62%
P/EPS -0.75 -0.68 -0.60 -0.07 -0.06 -0.13 -0.21 133.10%
EY -133.75 -146.05 -166.71 -1,375.73 -1,693.41 -788.76 -472.04 -56.76%
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 0.76 0.36 0.28 0.20 0.15 0.27 64.34%
P/EPS -0.78 -1.22 -0.68 -0.09 -0.08 -0.09 -0.19 155.72%
EY -127.67 -82.15 -147.10 -1,100.58 -1,302.62 -1,126.80 -539.47 -61.63%
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