[HPI] QoQ Annualized Quarter Result on 28-Feb-2005 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
18-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -42.18%
YoY- 227.97%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 232,638 221,332 194,360 187,012 191,026 189,588 170,557 22.96%
PBT 8,602 4,220 -589 158 606 228 57 2725.90%
Tax -1,532 -196 -376 85 -184 -204 -467 120.62%
NP 7,070 4,024 -965 244 422 24 -410 -
-
NP to SH 7,070 4,024 -965 244 422 24 -410 -
-
Tax Rate 17.81% 4.64% - -53.80% 30.36% 89.47% 819.30% -
Total Cost 225,568 217,308 195,325 186,768 190,604 189,564 170,967 20.27%
-
Net Worth 70,052 67,559 69,322 67,633 68,336 52,308 68,195 1.80%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 70,052 67,559 69,322 67,633 68,336 52,308 68,195 1.80%
NOSH 42,590 42,627 42,654 42,558 39,074 30,000 38,679 6.62%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 3.04% 1.82% -0.50% 0.13% 0.22% 0.01% -0.24% -
ROE 10.09% 5.96% -1.39% 0.36% 0.62% 0.05% -0.60% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 546.22 519.23 455.66 439.43 488.88 631.96 440.95 15.32%
EPS 16.60 9.44 -2.27 0.57 1.08 0.08 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6448 1.5849 1.6252 1.5892 1.7489 1.7436 1.7631 -4.52%
Adjusted Per Share Value based on latest NOSH - 45,000
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 417.25 396.97 348.60 335.42 342.62 340.04 305.91 22.96%
EPS 12.68 7.22 -1.73 0.44 0.76 0.04 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2564 1.2117 1.2433 1.213 1.2257 0.9382 1.2231 1.80%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 0.63 0.70 0.81 1.56 1.23 1.32 1.34 -
P/RPS 0.12 0.13 0.18 0.36 0.25 0.21 0.30 -45.68%
P/EPS 3.80 7.42 -35.80 272.09 113.89 1,650.00 -126.42 -
EY 26.35 13.49 -2.79 0.37 0.88 0.06 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.50 0.98 0.70 0.76 0.76 -36.97%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 12/01/06 27/10/05 28/07/05 18/04/05 18/01/05 27/10/04 28/07/04 -
Price 0.47 0.60 0.88 1.48 1.31 0.81 1.27 -
P/RPS 0.09 0.12 0.19 0.34 0.27 0.13 0.29 -54.12%
P/EPS 2.83 6.36 -38.90 258.14 121.30 1,012.50 -119.81 -
EY 35.32 15.73 -2.57 0.39 0.82 0.10 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.54 0.93 0.75 0.46 0.72 -45.43%

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