[HPI] QoQ Cumulative 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- 3416.67%
YoY- 174.56%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 55,333 194,360 140,259 95,513 47,397 170,557 123,032 -41.21%
PBT 1,055 -589 119 303 57 57 23 1172.49%
Tax -49 -376 64 -92 -51 -467 -166 -55.56%
NP 1,006 -965 183 211 6 -410 -143 -
-
NP to SH 1,006 -965 183 211 6 -410 -143 -
-
Tax Rate 4.64% - -53.78% 30.36% 89.47% 819.30% 721.74% -
Total Cost 54,327 195,325 140,076 95,302 47,391 170,967 123,175 -41.97%
-
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 1.49% -1.39% 0.27% 0.31% 0.01% -0.60% -0.21% -
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 129.81 455.66 329.57 244.44 157.99 440.95 318.33 -44.91%
EPS 2.36 -2.27 0.43 0.54 0.02 -1.06 -0.37 -
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 99.24 348.60 251.56 171.31 85.01 305.91 220.67 -41.21%
EPS 1.80 -1.73 0.33 0.38 0.01 -0.74 -0.26 -
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 0.54 0.18 0.47 0.50 0.84 0.30 0.38 26.31%
P/EPS 29.66 -35.80 362.79 227.78 6,600.00 -126.42 -329.73 -
EY 3.37 -2.79 0.28 0.44 0.02 -0.79 -0.30 -
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 0.46 0.19 0.45 0.54 0.51 0.29 0.47 -1.41%
P/EPS 25.42 -38.90 344.19 242.59 4,050.00 -119.81 -405.41 -
EY 3.93 -2.57 0.29 0.41 0.02 -0.83 -0.25 -
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