[HPI] QoQ Cumulative Quarter Result on 31-May-2005 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -627.32%
YoY- -135.37%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 174,353 116,319 55,333 194,360 140,259 95,513 47,397 138.86%
PBT 6,975 4,301 1,055 -589 119 303 57 2386.58%
Tax -1,170 -766 -49 -376 64 -92 -51 712.02%
NP 5,805 3,535 1,006 -965 183 211 6 9806.08%
-
NP to SH 5,805 3,535 1,006 -965 183 211 6 9806.08%
-
Tax Rate 16.77% 17.81% 4.64% - -53.78% 30.36% 89.47% -
Total Cost 168,548 112,784 54,327 195,325 140,076 95,302 47,391 133.53%
-
Net Worth 75,260 70,052 67,559 69,322 67,633 68,336 52,308 27.53%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 75,260 70,052 67,559 69,322 67,633 68,336 52,308 27.53%
NOSH 42,589 42,590 42,627 42,654 42,558 39,074 30,000 26.39%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 3.33% 3.04% 1.82% -0.50% 0.13% 0.22% 0.01% -
ROE 7.71% 5.05% 1.49% -1.39% 0.27% 0.31% 0.01% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 409.38 273.11 129.81 455.66 329.57 244.44 157.99 88.98%
EPS 13.63 8.30 2.36 -2.27 0.43 0.54 0.02 7737.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7671 1.6448 1.5849 1.6252 1.5892 1.7489 1.7436 0.89%
Adjusted Per Share Value based on latest NOSH - 42,602
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 312.71 208.63 99.24 348.60 251.56 171.31 85.01 138.86%
EPS 10.41 6.34 1.80 -1.73 0.33 0.38 0.01 10303.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3498 1.2564 1.2117 1.2433 1.213 1.2257 0.9382 27.52%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 -
Price 0.61 0.63 0.70 0.81 1.56 1.23 1.32 -
P/RPS 0.15 0.23 0.54 0.18 0.47 0.50 0.84 -68.38%
P/EPS 4.48 7.59 29.66 -35.80 362.79 227.78 6,600.00 -99.23%
EY 22.34 13.17 3.37 -2.79 0.28 0.44 0.02 10804.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.44 0.50 0.98 0.70 0.76 -40.44%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 22/05/06 12/01/06 27/10/05 28/07/05 18/04/05 18/01/05 27/10/04 -
Price 0.65 0.47 0.60 0.88 1.48 1.31 0.81 -
P/RPS 0.16 0.17 0.46 0.19 0.45 0.54 0.51 -53.92%
P/EPS 4.77 5.66 25.42 -38.90 344.19 242.59 4,050.00 -98.89%
EY 20.97 17.66 3.93 -2.57 0.29 0.41 0.02 10353.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.29 0.38 0.54 0.93 0.75 0.46 -13.54%

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