[HIGH5] YoY Quarter Result on 31-Jul-2012 [#3]

Stock
[HIGH5] HIGH-5 CONGLOMERATE BERHAD
Announcement Date
21-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2012
Quarter
31-Jul-2012 [#3]
Profit Trend
QoQ- 96.3%
YoY- -783.02%
Quarter Report
Latest QR
Upcoming QR
HIGH5's Result
HIGH5's Financial Summary
View:
Show?
Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 19,806 17,929 29,005 55,997 145,207 139,544 159,379 -29.34%
PBT -12,059 -13,473 -10,873 1,592 1,269 336 -5,561 13.76%
Tax -24 -22 -90 8 -3 -6 1,239 -
NP -12,083 -13,495 -10,963 1,600 1,266 330 -4,322 18.68%
-
NP to SH -12,158 -13,495 -10,942 1,602 1,268 331 -4,314 18.84%
-
Tax Rate - - - -0.50% 0.24% 1.79% - -
Total Cost 31,889 31,424 39,968 54,397 143,941 139,214 163,701 -23.85%
-
Net Worth -212,867 -154,658 -105,367 208,259 167,924 135,409 140,673 -
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth -212,867 -154,658 -105,367 208,259 167,924 135,409 140,673 -
NOSH 409,360 406,996 405,259 400,499 342,702 300,909 312,608 4.59%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin -61.01% -75.27% -37.80% 2.86% 0.87% 0.24% -2.71% -
ROE 0.00% 0.00% 0.00% 0.77% 0.76% 0.24% -3.07% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 4.84 4.41 7.16 13.98 42.37 46.37 50.98 -32.44%
EPS -2.97 -3.32 -2.70 0.40 0.37 0.11 -1.38 13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.52 -0.38 -0.26 0.52 0.49 0.45 0.45 -
Adjusted Per Share Value based on latest NOSH - 405,259
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 4.84 4.38 7.09 13.68 35.47 34.09 38.93 -29.34%
EPS -2.97 -3.30 -2.67 0.39 0.31 0.08 -1.05 18.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.52 -0.3778 -0.2574 0.5087 0.4102 0.3308 0.3436 -
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 0.09 0.09 0.10 0.48 0.73 0.76 0.84 -
P/RPS 1.86 2.04 1.40 3.43 1.72 1.64 1.65 2.01%
P/EPS -3.03 -2.71 -3.70 120.00 197.30 690.91 -60.87 -39.33%
EY -33.00 -36.84 -27.00 0.83 0.51 0.14 -1.64 64.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.92 1.49 1.69 1.87 -
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 30/09/14 27/09/13 21/09/12 29/09/11 30/09/10 18/09/09 26/09/08 -
Price 0.04 0.16 0.07 0.35 0.71 0.68 0.82 -
P/RPS 0.83 3.63 0.98 2.50 1.68 1.47 1.61 -10.45%
P/EPS -1.35 -4.83 -2.59 87.50 191.89 618.18 -59.42 -46.76%
EY -74.25 -20.72 -38.57 1.14 0.52 0.16 -1.68 87.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.67 1.45 1.51 1.82 -

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