[HIGHTEC] YoY Annualized Quarter Result on 31-Jan-2009 [#1]

Announcement Date
30-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2009
Quarter
31-Jan-2009 [#1]
Profit Trend
QoQ- -214.94%
YoY- -155.28%
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 17,856 22,364 27,384 15,508 35,132 25,760 29,124 -6.74%
PBT -1,564 -1,156 2,428 -2,440 6,060 1,444 -40 68.76%
Tax -260 -332 -212 -140 -1,636 -336 -484 -8.48%
NP -1,824 -1,488 2,216 -2,580 4,424 1,108 -524 19.48%
-
NP to SH -1,824 -1,312 2,272 -2,492 4,508 1,196 -424 23.15%
-
Tax Rate - - 8.73% - 27.00% 23.27% - -
Total Cost 19,680 23,852 25,168 18,088 30,708 24,652 29,648 -5.68%
-
Net Worth 62,377 50,304 51,657 48,740 49,185 49,698 50,146 3.16%
Dividend
31/01/13 31/01/12 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 2,918 2,915 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 62,377 50,304 51,657 48,740 49,185 49,698 50,146 3.16%
NOSH 36,480 36,444 37,615 36,647 38,728 40,405 40,769 -1.57%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin -10.22% -6.65% 8.09% -16.64% 12.59% 4.30% -1.80% -
ROE -2.92% -2.61% 4.40% -5.11% 9.17% 2.41% -0.85% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 48.95 61.36 72.80 42.32 90.71 63.75 71.44 -5.25%
EPS -5.00 -3.60 6.04 -6.80 11.64 2.96 -1.04 25.12%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7099 1.3803 1.3733 1.33 1.27 1.23 1.23 4.81%
Adjusted Per Share Value based on latest NOSH - 36,647
31/01/13 31/01/12 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 14.66 18.36 22.48 12.73 28.84 21.14 23.90 -6.73%
EPS -1.50 -1.08 1.86 -2.05 3.70 0.98 -0.35 23.08%
DPS 2.40 2.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.512 0.4129 0.424 0.4001 0.4037 0.4079 0.4116 3.16%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/13 31/01/12 31/01/11 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.96 1.06 0.865 0.75 0.82 0.64 0.56 -
P/RPS 1.96 1.73 1.19 1.77 0.90 1.00 0.78 14.05%
P/EPS -19.20 -29.44 14.32 -11.03 7.04 21.62 -53.85 -13.68%
EY -5.21 -3.40 6.98 -9.07 14.20 4.63 -1.86 15.83%
DY 8.33 7.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.77 0.63 0.56 0.65 0.52 0.46 2.84%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/13 28/03/12 23/03/11 30/03/09 31/03/08 29/03/07 29/03/06 -
Price 0.90 0.83 0.75 0.73 0.85 0.63 0.75 -
P/RPS 1.84 1.35 1.03 1.73 0.94 0.99 1.05 8.33%
P/EPS -18.00 -23.06 12.42 -10.74 7.30 21.28 -72.12 -17.97%
EY -5.56 -4.34 8.05 -9.32 13.69 4.70 -1.39 21.88%
DY 8.89 9.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.55 0.55 0.67 0.51 0.61 -1.98%

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