[HPI] QoQ Cumulative Quarter Result on 29-Feb-2004 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 49.47%
YoY- 95.6%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 95,513 47,397 170,557 123,032 80,050 38,514 143,628 -23.75%
PBT 303 57 57 23 -159 -364 -4,637 -
Tax -92 -51 -467 -166 -124 -97 369 -
NP 211 6 -410 -143 -283 -461 -4,268 -
-
NP to SH 211 6 -410 -143 -283 -461 -4,268 -
-
Tax Rate 30.36% 89.47% 819.30% 721.74% - - - -
Total Cost 95,302 47,391 170,967 123,175 80,333 38,975 147,896 -25.33%
-
Net Worth 68,336 52,308 68,195 69,068 69,141 68,913 68,597 -0.25%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 68,336 52,308 68,195 69,068 69,141 68,913 68,597 -0.25%
NOSH 39,074 30,000 38,679 38,648 38,767 38,739 38,668 0.69%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 0.22% 0.01% -0.24% -0.12% -0.35% -1.20% -2.97% -
ROE 0.31% 0.01% -0.60% -0.21% -0.41% -0.67% -6.22% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 244.44 157.99 440.95 318.33 206.49 99.42 371.43 -24.28%
EPS 0.54 0.02 -1.06 -0.37 -0.73 -1.19 -11.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7489 1.7436 1.7631 1.7871 1.7835 1.7789 1.774 -0.94%
Adjusted Per Share Value based on latest NOSH - 38,888
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 171.31 85.01 305.91 220.67 143.57 69.08 257.61 -23.75%
EPS 0.38 0.01 -0.74 -0.26 -0.51 -0.83 -7.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2257 0.9382 1.2231 1.2388 1.2401 1.236 1.2303 -0.24%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.23 1.32 1.34 1.22 0.84 0.90 0.70 -
P/RPS 0.50 0.84 0.30 0.38 0.41 0.91 0.19 90.27%
P/EPS 227.78 6,600.00 -126.42 -329.73 -115.07 -75.63 -6.34 -
EY 0.44 0.02 -0.79 -0.30 -0.87 -1.32 -15.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.76 0.68 0.47 0.51 0.39 47.53%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 18/01/05 27/10/04 28/07/04 22/04/04 30/01/04 16/10/03 25/07/03 -
Price 1.31 0.81 1.27 1.50 1.07 0.86 0.93 -
P/RPS 0.54 0.51 0.29 0.47 0.52 0.87 0.25 66.86%
P/EPS 242.59 4,050.00 -119.81 -405.41 -146.58 -72.27 -8.43 -
EY 0.41 0.02 -0.83 -0.25 -0.68 -1.38 -11.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.46 0.72 0.84 0.60 0.48 0.52 27.57%

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