[HPI] QoQ Annualized Quarter Result on 31-Aug-2004 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 105.85%
YoY- 101.3%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 194,360 187,012 191,026 189,588 170,557 164,042 160,100 13.78%
PBT -589 158 606 228 57 30 -318 50.76%
Tax -376 85 -184 -204 -467 -221 -248 31.94%
NP -965 244 422 24 -410 -190 -566 42.67%
-
NP to SH -965 244 422 24 -410 -190 -566 42.67%
-
Tax Rate - -53.80% 30.36% 89.47% 819.30% 736.67% - -
Total Cost 195,325 186,768 190,604 189,564 170,967 164,233 160,666 13.89%
-
Net Worth 69,322 67,633 68,336 52,308 68,195 69,068 69,141 0.17%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 69,322 67,633 68,336 52,308 68,195 69,068 69,141 0.17%
NOSH 42,654 42,558 39,074 30,000 38,679 38,648 38,767 6.57%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin -0.50% 0.13% 0.22% 0.01% -0.24% -0.12% -0.35% -
ROE -1.39% 0.36% 0.62% 0.05% -0.60% -0.28% -0.82% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 455.66 439.43 488.88 631.96 440.95 424.45 412.98 6.76%
EPS -2.27 0.57 1.08 0.08 -1.06 -0.49 -1.46 34.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6252 1.5892 1.7489 1.7436 1.7631 1.7871 1.7835 -6.00%
Adjusted Per Share Value based on latest NOSH - 30,000
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 348.60 335.42 342.62 340.04 305.91 294.22 287.15 13.78%
EPS -1.73 0.44 0.76 0.04 -0.74 -0.34 -1.02 42.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2433 1.213 1.2257 0.9382 1.2231 1.2388 1.2401 0.17%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.81 1.56 1.23 1.32 1.34 1.22 0.84 -
P/RPS 0.18 0.36 0.25 0.21 0.30 0.29 0.20 -6.77%
P/EPS -35.80 272.09 113.89 1,650.00 -126.42 -247.30 -57.53 -27.09%
EY -2.79 0.37 0.88 0.06 -0.79 -0.40 -1.74 36.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.98 0.70 0.76 0.76 0.68 0.47 4.20%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 18/04/05 18/01/05 27/10/04 28/07/04 22/04/04 30/01/04 -
Price 0.88 1.48 1.31 0.81 1.27 1.50 1.07 -
P/RPS 0.19 0.34 0.27 0.13 0.29 0.35 0.26 -18.85%
P/EPS -38.90 258.14 121.30 1,012.50 -119.81 -304.05 -73.29 -34.42%
EY -2.57 0.39 0.82 0.10 -0.83 -0.33 -1.36 52.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.93 0.75 0.46 0.72 0.84 0.60 -6.77%

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