[HPI] QoQ Cumulative Quarter Result on 31-Aug-2005 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 204.25%
YoY- 16666.67%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 238,107 174,353 116,319 55,333 194,360 140,259 95,513 83.95%
PBT 9,682 6,975 4,301 1,055 -589 119 303 909.09%
Tax -1,206 -1,170 -766 -49 -376 64 -92 456.82%
NP 8,476 5,805 3,535 1,006 -965 183 211 1075.57%
-
NP to SH 8,476 5,805 3,535 1,006 -965 183 211 1075.57%
-
Tax Rate 12.46% 16.77% 17.81% 4.64% - -53.78% 30.36% -
Total Cost 229,631 168,548 112,784 54,327 195,325 140,076 95,302 79.82%
-
Net Worth 76,620 75,260 70,052 67,559 69,322 67,633 68,336 7.93%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 76,620 75,260 70,052 67,559 69,322 67,633 68,336 7.93%
NOSH 42,592 42,589 42,590 42,627 42,654 42,558 39,074 5.92%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 3.56% 3.33% 3.04% 1.82% -0.50% 0.13% 0.22% -
ROE 11.06% 7.71% 5.05% 1.49% -1.39% 0.27% 0.31% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 559.03 409.38 273.11 129.81 455.66 329.57 244.44 73.67%
EPS 19.90 13.63 8.30 2.36 -2.27 0.43 0.54 1009.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7989 1.7671 1.6448 1.5849 1.6252 1.5892 1.7489 1.89%
Adjusted Per Share Value based on latest NOSH - 42,627
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 427.06 312.71 208.63 99.24 348.60 251.56 171.31 83.95%
EPS 15.20 10.41 6.34 1.80 -1.73 0.33 0.38 1072.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3742 1.3498 1.2564 1.2117 1.2433 1.213 1.2257 7.92%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.62 0.61 0.63 0.70 0.81 1.56 1.23 -
P/RPS 0.11 0.15 0.23 0.54 0.18 0.47 0.50 -63.59%
P/EPS 3.12 4.48 7.59 29.66 -35.80 362.79 227.78 -94.29%
EY 32.10 22.34 13.17 3.37 -2.79 0.28 0.44 1650.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.38 0.44 0.50 0.98 0.70 -38.23%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 24/07/06 22/05/06 12/01/06 27/10/05 28/07/05 18/04/05 18/01/05 -
Price 0.52 0.65 0.47 0.60 0.88 1.48 1.31 -
P/RPS 0.09 0.16 0.17 0.46 0.19 0.45 0.54 -69.74%
P/EPS 2.61 4.77 5.66 25.42 -38.90 344.19 242.59 -95.13%
EY 38.27 20.97 17.66 3.93 -2.57 0.29 0.41 1963.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.37 0.29 0.38 0.54 0.93 0.75 -46.95%

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