[HPI] QoQ Quarter Result on 29-Feb-2004 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- -21.35%
YoY- 107.43%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 48,116 47,397 47,525 42,982 41,536 38,514 38,880 15.22%
PBT 246 57 34 182 205 -364 -1,503 -
Tax -41 -51 -301 -42 -27 -97 484 -
NP 205 6 -267 140 178 -461 -1,019 -
-
NP to SH 205 6 -267 140 178 -461 -1,019 -
-
Tax Rate 16.67% 89.47% 885.29% 23.08% 13.17% - - -
Total Cost 47,911 47,391 47,792 42,842 41,358 38,975 39,899 12.93%
-
Net Worth 68,947 52,308 68,224 69,498 69,013 68,913 69,353 -0.38%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 68,947 52,308 68,224 69,498 69,013 68,913 69,353 -0.38%
NOSH 39,423 30,000 38,695 38,888 38,695 38,739 38,745 1.16%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 0.43% 0.01% -0.56% 0.33% 0.43% -1.20% -2.62% -
ROE 0.30% 0.01% -0.39% 0.20% 0.26% -0.67% -1.47% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 122.05 157.99 122.82 110.53 107.34 99.42 100.35 13.90%
EPS 0.52 0.02 -0.69 0.36 0.46 -1.19 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7489 1.7436 1.7631 1.7871 1.7835 1.7789 1.79 -1.53%
Adjusted Per Share Value based on latest NOSH - 38,888
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 86.30 85.01 85.24 77.09 74.50 69.08 69.73 15.22%
EPS 0.37 0.01 -0.48 0.25 0.32 -0.83 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2366 0.9382 1.2236 1.2465 1.2378 1.236 1.2439 -0.39%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.23 1.32 1.34 1.22 0.84 0.90 0.70 -
P/RPS 1.01 0.84 1.09 1.10 0.78 0.91 0.70 27.60%
P/EPS 236.54 6,600.00 -194.20 338.89 182.61 -75.63 -26.62 -
EY 0.42 0.02 -0.51 0.30 0.55 -1.32 -3.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.76 0.76 0.68 0.47 0.51 0.39 47.53%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 18/01/05 27/10/04 28/07/04 22/04/04 30/01/04 16/10/03 25/07/03 -
Price 1.31 0.81 1.27 1.50 1.07 0.86 0.93 -
P/RPS 1.07 0.51 1.03 1.36 1.00 0.87 0.93 9.77%
P/EPS 251.92 4,050.00 -184.06 416.67 232.61 -72.27 -35.36 -
EY 0.40 0.02 -0.54 0.24 0.43 -1.38 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.46 0.72 0.84 0.60 0.48 0.52 27.57%

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