[HPI] QoQ 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- 187.78%
YoY- 16666.67%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 63,754 58,034 60,986 55,333 54,101 44,745 48,116 20.65%
PBT 2,707 2,674 3,246 1,055 -707 -182 246 395.45%
Tax -36 -404 -717 -49 -439 155 -41 -8.31%
NP 2,671 2,270 2,529 1,006 -1,146 -27 205 454.57%
-
NP to SH 2,671 2,270 2,529 1,006 -1,146 -27 205 454.57%
-
Tax Rate 1.33% 15.11% 22.09% 4.64% - - 16.67% -
Total Cost 61,083 55,764 58,457 54,327 55,247 44,772 47,911 17.59%
-
Net Worth 76,632 75,259 70,028 67,559 66,557 71,514 68,947 7.30%
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 76,632 75,259 70,028 67,559 66,557 71,514 68,947 7.30%
NOSH 42,599 42,589 42,575 42,627 42,602 45,000 39,423 5.30%
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 4.19% 3.91% 4.15% 1.82% -2.12% -0.06% 0.43% -
ROE 3.49% 3.02% 3.61% 1.49% -1.72% -0.04% 0.30% -
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 149.66 136.26 143.24 129.81 126.99 99.43 122.05 14.57%
EPS 6.27 5.33 5.94 2.36 -2.69 -0.06 0.52 426.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7989 1.7671 1.6448 1.5849 1.5623 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 114.35 104.09 109.38 99.24 97.03 80.25 86.30 20.65%
EPS 4.79 4.07 4.54 1.80 -2.06 -0.05 0.37 452.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3745 1.3498 1.256 1.2117 1.1938 1.2827 1.2366 7.30%
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 0.41 0.45 0.44 0.54 0.64 1.57 1.01 -45.20%
P/EPS 9.89 11.44 10.61 29.66 -30.11 -2,600.00 236.54 -87.97%
EY 10.11 8.74 9.43 3.37 -3.32 -0.04 0.42 735.30%
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 0.52 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 0.35 0.48 0.33 0.46 0.69 1.49 1.07 -52.55%
P/EPS 8.29 12.20 7.91 25.42 -32.71 -2,466.67 251.92 -89.75%
EY 12.06 8.20 12.64 3.93 -3.06 -0.04 0.40 870.71%
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 0.56 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