[HIGH5] YoY Annualized Quarter 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- 87.36%
YoY- 21.16%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Revenue 76,968 88,684 178,296 618,468 594,184 636,580 628,280 -29.50%
PBT -51,800 -43,800 -53,584 3,708 3,148 412 -33,888 7.32%
Tax 0 1,204 -648 -8 0 0 0 -
NP -51,800 -42,596 -54,232 3,700 3,148 412 -33,888 7.32%
-
NP to SH -51,888 -42,756 -54,228 368 3,152 416 -33,708 7.44%
-
Tax Rate - - - 0.22% 0.00% 0.00% - -
Total Cost 128,768 131,280 232,528 614,768 591,036 636,168 662,168 -23.86%
-
Net Worth -187,057 -130,056 199,487 19,549 157,599 155,999 102,996 -
Dividend
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Net Worth -187,057 -130,056 199,487 19,549 157,599 155,999 102,996 -
NOSH 406,645 406,425 407,117 38,333 328,333 346,666 234,083 9.63%
Ratio Analysis
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
NP Margin -67.30% -48.03% -30.42% 0.60% 0.53% 0.06% -5.39% -
ROE 0.00% 0.00% -27.18% 1.88% 2.00% 0.27% -32.73% -
Per Share
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 18.93 21.82 43.79 1,613.39 180.97 183.63 268.40 -35.69%
EPS -12.76 -10.52 -13.32 0.96 0.96 0.12 -14.40 -1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.46 -0.32 0.49 0.51 0.48 0.45 0.44 -
Adjusted Per Share Value based on latest NOSH - 406,425
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
RPS 18.80 21.66 43.55 151.08 145.15 155.51 153.48 -29.50%
EPS -12.68 -10.44 -13.25 0.09 0.77 0.10 -8.23 7.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.4569 -0.3177 0.4873 0.0478 0.385 0.3811 0.2516 -
Price Multiplier on Financial Quarter End Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 -
Price 0.115 0.06 0.42 0.66 0.77 0.98 0.99 -
P/RPS 0.61 0.27 0.96 0.04 0.43 0.53 0.37 8.68%
P/EPS -0.90 -0.57 -3.15 68.75 80.21 816.67 -6.88 -28.72%
EY -110.96 -175.33 -31.71 1.45 1.25 0.12 -14.55 40.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.86 1.29 1.60 2.18 2.25 -
Price Multiplier on Announcement Date
31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 CAGR
Date 31/03/14 29/03/13 29/03/12 31/03/11 29/03/10 27/03/09 28/03/08 -
Price 0.11 0.075 0.20 0.58 0.72 1.00 0.81 -
P/RPS 0.58 0.34 0.46 0.04 0.40 0.54 0.30 11.60%
P/EPS -0.86 -0.71 -1.50 60.42 75.00 833.33 -5.63 -26.86%
EY -116.00 -140.27 -66.60 1.66 1.33 0.12 -17.78 36.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.41 1.14 1.50 2.22 1.84 -

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