[HIGH5] YoY Annualized Quarter Result on 30-Apr-2005 [#2]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
22-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2005
Quarter
30-Apr-2005 [#2]
Profit Trend
QoQ- 30.27%
YoY- 54.61%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 629,874 591,038 538,288 485,040 192,878 46,692 40,902 57.66%
PBT -34,000 -61,614 4,846 19,770 13,034 8,956 7,714 -
Tax 0 -706 -360 -360 -480 -820 -724 -
NP -34,000 -62,320 4,486 19,410 12,554 8,136 6,990 -
-
NP to SH -33,888 -62,320 4,486 19,410 12,554 8,136 6,990 -
-
Tax Rate - - 7.43% 1.82% 3.68% 9.16% 9.39% -
Total Cost 663,874 653,358 533,802 465,630 180,324 38,556 33,912 64.09%
-
Net Worth 123,467 86,379 171,893 98,503 60,203 67,266 27,292 28.57%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 123,467 86,379 171,893 98,503 60,203 67,266 27,292 28.57%
NOSH 262,697 210,682 209,626 161,480 98,694 80,078 37,906 38.03%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin -5.40% -10.54% 0.83% 4.00% 6.51% 17.42% 17.09% -
ROE -27.45% -72.15% 2.61% 19.70% 20.85% 12.10% 25.61% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 239.77 280.53 256.78 300.37 195.43 58.31 107.90 14.22%
EPS -12.90 -29.58 2.14 12.02 12.72 10.16 18.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.41 0.82 0.61 0.61 0.84 0.72 -6.85%
Adjusted Per Share Value based on latest NOSH - 181,762
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 153.87 144.38 131.49 118.49 47.12 11.41 9.99 57.67%
EPS -8.28 -15.22 1.10 4.74 3.07 1.99 1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3016 0.211 0.4199 0.2406 0.1471 0.1643 0.0667 28.56%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 - -
Price 0.80 0.41 0.62 1.00 1.32 0.90 0.00 -
P/RPS 0.33 0.15 0.24 0.33 0.68 1.54 0.00 -
P/EPS -6.20 -1.39 28.97 8.32 10.38 8.86 0.00 -
EY -16.13 -72.15 3.45 12.02 9.64 11.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.00 0.76 1.64 2.16 1.07 0.00 -
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 27/06/08 22/06/07 22/06/06 22/06/05 24/06/04 19/06/03 28/06/02 -
Price 0.82 0.42 0.52 0.93 1.21 1.00 1.06 -
P/RPS 0.34 0.15 0.20 0.31 0.62 1.72 0.98 -16.16%
P/EPS -6.36 -1.42 24.30 7.74 9.51 9.84 5.75 -
EY -15.73 -70.43 4.12 12.92 10.51 10.16 17.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.02 0.63 1.52 1.98 1.19 1.47 2.84%

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