[HPI] QoQ Cumulative Quarter Result on 30-Nov-2005 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
12-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- 251.39%
YoY- 1575.36%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 70,567 238,107 174,353 116,319 55,333 194,360 140,259 -36.66%
PBT 3,047 9,682 6,975 4,301 1,055 -589 119 763.61%
Tax -117 -1,206 -1,170 -766 -49 -376 64 -
NP 2,930 8,476 5,805 3,535 1,006 -965 183 532.04%
-
NP to SH 2,930 8,476 5,805 3,535 1,006 -965 183 532.04%
-
Tax Rate 3.84% 12.46% 16.77% 17.81% 4.64% - -53.78% -
Total Cost 67,637 229,631 168,548 112,784 54,327 195,325 140,076 -38.37%
-
Net Worth 80,689 76,620 75,260 70,052 67,559 69,322 67,633 12.45%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 80,689 76,620 75,260 70,052 67,559 69,322 67,633 12.45%
NOSH 42,587 42,592 42,589 42,590 42,627 42,654 42,558 0.04%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 4.15% 3.56% 3.33% 3.04% 1.82% -0.50% 0.13% -
ROE 3.63% 11.06% 7.71% 5.05% 1.49% -1.39% 0.27% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 165.70 559.03 409.38 273.11 129.81 455.66 329.57 -36.69%
EPS 6.88 19.90 13.63 8.30 2.36 -2.27 0.43 531.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8947 1.7989 1.7671 1.6448 1.5849 1.6252 1.5892 12.40%
Adjusted Per Share Value based on latest NOSH - 42,575
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 126.57 427.06 312.71 208.63 99.24 348.60 251.56 -36.66%
EPS 5.26 15.20 10.41 6.34 1.80 -1.73 0.33 530.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4472 1.3742 1.3498 1.2564 1.2117 1.2433 1.213 12.45%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 0.60 0.62 0.61 0.63 0.70 0.81 1.56 -
P/RPS 0.36 0.11 0.15 0.23 0.54 0.18 0.47 -16.24%
P/EPS 8.72 3.12 4.48 7.59 29.66 -35.80 362.79 -91.61%
EY 11.47 32.10 22.34 13.17 3.37 -2.79 0.28 1080.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.35 0.38 0.44 0.50 0.98 -52.48%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 31/10/06 24/07/06 22/05/06 12/01/06 27/10/05 28/07/05 18/04/05 -
Price 0.75 0.52 0.65 0.47 0.60 0.88 1.48 -
P/RPS 0.45 0.09 0.16 0.17 0.46 0.19 0.45 0.00%
P/EPS 10.90 2.61 4.77 5.66 25.42 -38.90 344.19 -89.92%
EY 9.17 38.27 20.97 17.66 3.93 -2.57 0.29 893.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.29 0.37 0.29 0.38 0.54 0.93 -42.93%

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