[HPI] QoQ Annualized Quarter Result on 30-Nov-2004 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
18-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 1658.33%
YoY- 174.56%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 221,332 194,360 187,012 191,026 189,588 170,557 164,042 22.03%
PBT 4,220 -589 158 606 228 57 30 2580.49%
Tax -196 -376 85 -184 -204 -467 -221 -7.67%
NP 4,024 -965 244 422 24 -410 -190 -
-
NP to SH 4,024 -965 244 422 24 -410 -190 -
-
Tax Rate 4.64% - -53.80% 30.36% 89.47% 819.30% 736.67% -
Total Cost 217,308 195,325 186,768 190,604 189,564 170,967 164,233 20.46%
-
Net Worth 67,559 69,322 67,633 68,336 52,308 68,195 69,068 -1.45%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 67,559 69,322 67,633 68,336 52,308 68,195 69,068 -1.45%
NOSH 42,627 42,654 42,558 39,074 30,000 38,679 38,648 6.73%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 1.82% -0.50% 0.13% 0.22% 0.01% -0.24% -0.12% -
ROE 5.96% -1.39% 0.36% 0.62% 0.05% -0.60% -0.28% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 519.23 455.66 439.43 488.88 631.96 440.95 424.45 14.33%
EPS 9.44 -2.27 0.57 1.08 0.08 -1.06 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5849 1.6252 1.5892 1.7489 1.7436 1.7631 1.7871 -7.67%
Adjusted Per Share Value based on latest NOSH - 39,423
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 396.97 348.60 335.42 342.62 340.04 305.91 294.22 22.03%
EPS 7.22 -1.73 0.44 0.76 0.04 -0.74 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2117 1.2433 1.213 1.2257 0.9382 1.2231 1.2388 -1.45%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 0.70 0.81 1.56 1.23 1.32 1.34 1.22 -
P/RPS 0.13 0.18 0.36 0.25 0.21 0.30 0.29 -41.34%
P/EPS 7.42 -35.80 272.09 113.89 1,650.00 -126.42 -247.30 -
EY 13.49 -2.79 0.37 0.88 0.06 -0.79 -0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.98 0.70 0.76 0.76 0.68 -25.13%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 27/10/05 28/07/05 18/04/05 18/01/05 27/10/04 28/07/04 22/04/04 -
Price 0.60 0.88 1.48 1.31 0.81 1.27 1.50 -
P/RPS 0.12 0.19 0.34 0.27 0.13 0.29 0.35 -50.91%
P/EPS 6.36 -38.90 258.14 121.30 1,012.50 -119.81 -304.05 -
EY 15.73 -2.57 0.39 0.82 0.10 -0.83 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.54 0.93 0.75 0.46 0.72 0.84 -40.98%

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