[HPI] QoQ Annualized Quarter Result on 31-May-2005 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -495.49%
YoY- -135.37%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 232,470 232,638 221,332 194,360 187,012 191,026 189,588 14.60%
PBT 9,300 8,602 4,220 -589 158 606 228 1093.02%
Tax -1,560 -1,532 -196 -376 85 -184 -204 289.59%
NP 7,740 7,070 4,024 -965 244 422 24 4652.77%
-
NP to SH 7,740 7,070 4,024 -965 244 422 24 4652.77%
-
Tax Rate 16.77% 17.81% 4.64% - -53.80% 30.36% 89.47% -
Total Cost 224,730 225,568 217,308 195,325 186,768 190,604 189,564 12.04%
-
Net Worth 75,260 70,052 67,559 69,322 67,633 68,336 52,308 27.53%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 75,260 70,052 67,559 69,322 67,633 68,336 52,308 27.53%
NOSH 42,589 42,590 42,627 42,654 42,558 39,074 30,000 26.39%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 3.33% 3.04% 1.82% -0.50% 0.13% 0.22% 0.01% -
ROE 10.28% 10.09% 5.96% -1.39% 0.36% 0.62% 0.05% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 545.84 546.22 519.23 455.66 439.43 488.88 631.96 -9.32%
EPS 18.17 16.60 9.44 -2.27 0.57 1.08 0.08 3659.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7671 1.6448 1.5849 1.6252 1.5892 1.7489 1.7436 0.89%
Adjusted Per Share Value based on latest NOSH - 42,602
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 416.95 417.25 396.97 348.60 335.42 342.62 340.04 14.60%
EPS 13.88 12.68 7.22 -1.73 0.44 0.76 0.04 4891.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3498 1.2564 1.2117 1.2433 1.213 1.2257 0.9382 27.52%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 0.61 0.63 0.70 0.81 1.56 1.23 1.32 -
P/RPS 0.11 0.12 0.13 0.18 0.36 0.25 0.21 -35.09%
P/EPS 3.36 3.80 7.42 -35.80 272.09 113.89 1,650.00 -98.41%
EY 29.79 26.35 13.49 -2.79 0.37 0.88 0.06 6241.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.44 0.50 0.98 0.70 0.76 -40.44%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 22/05/06 12/01/06 27/10/05 28/07/05 18/04/05 18/01/05 27/10/04 -
Price 0.65 0.47 0.60 0.88 1.48 1.31 0.81 -
P/RPS 0.12 0.09 0.12 0.19 0.34 0.27 0.13 -5.21%
P/EPS 3.58 2.83 6.36 -38.90 258.14 121.30 1,012.50 -97.70%
EY 27.96 35.32 15.73 -2.57 0.39 0.82 0.10 4220.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.38 0.54 0.93 0.75 0.46 -13.54%

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