[HPI] QoQ Cumulative 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- 101.46%
YoY- 101.3%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 194,360 140,259 95,513 47,397 170,557 123,032 80,050 80.54%
PBT -589 119 303 57 57 23 -159 139.22%
Tax -376 64 -92 -51 -467 -166 -124 109.35%
NP -965 183 211 6 -410 -143 -283 126.37%
-
NP to SH -965 183 211 6 -410 -143 -283 126.37%
-
Tax Rate - -53.78% 30.36% 89.47% 819.30% 721.74% - -
Total Cost 195,325 140,076 95,302 47,391 170,967 123,175 80,333 80.72%
-
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% 0.27% 0.31% 0.01% -0.60% -0.21% -0.41% -
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 455.66 329.57 244.44 157.99 440.95 318.33 206.49 69.41%
EPS -2.27 0.43 0.54 0.02 -1.06 -0.37 -0.73 112.89%
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 348.60 251.56 171.31 85.01 305.91 220.67 143.57 80.55%
EPS -1.73 0.33 0.38 0.01 -0.74 -0.26 -0.51 125.59%
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 0.47 0.50 0.84 0.30 0.38 0.41 -42.20%
P/EPS -35.80 362.79 227.78 6,600.00 -126.42 -329.73 -115.07 -54.05%
EY -2.79 0.28 0.44 0.02 -0.79 -0.30 -0.87 117.31%
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 0.45 0.54 0.51 0.29 0.47 0.52 -48.85%
P/EPS -38.90 344.19 242.59 4,050.00 -119.81 -405.41 -146.58 -58.66%
EY -2.57 0.29 0.41 0.02 -0.83 -0.25 -0.68 142.43%
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