[HPI] QoQ Quarter Result on 31-May-2004 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
28-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -290.71%
YoY- 73.8%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 44,745 48,116 47,397 47,525 42,982 41,536 38,514 10.52%
PBT -182 246 57 34 182 205 -364 -37.03%
Tax 155 -41 -51 -301 -42 -27 -97 -
NP -27 205 6 -267 140 178 -461 -84.94%
-
NP to SH -27 205 6 -267 140 178 -461 -84.94%
-
Tax Rate - 16.67% 89.47% 885.29% 23.08% 13.17% - -
Total Cost 44,772 47,911 47,391 47,792 42,842 41,358 38,975 9.69%
-
Net Worth 71,514 68,947 52,308 68,224 69,498 69,013 68,913 2.50%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 71,514 68,947 52,308 68,224 69,498 69,013 68,913 2.50%
NOSH 45,000 39,423 30,000 38,695 38,888 38,695 38,739 10.51%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin -0.06% 0.43% 0.01% -0.56% 0.33% 0.43% -1.20% -
ROE -0.04% 0.30% 0.01% -0.39% 0.20% 0.26% -0.67% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 99.43 122.05 157.99 122.82 110.53 107.34 99.42 0.00%
EPS -0.06 0.52 0.02 -0.69 0.36 0.46 -1.19 -86.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5892 1.7489 1.7436 1.7631 1.7871 1.7835 1.7789 -7.24%
Adjusted Per Share Value based on latest NOSH - 38,695
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 80.25 86.30 85.01 85.24 77.09 74.50 69.08 10.51%
EPS -0.05 0.37 0.01 -0.48 0.25 0.32 -0.83 -84.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2827 1.2366 0.9382 1.2236 1.2465 1.2378 1.236 2.50%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.56 1.23 1.32 1.34 1.22 0.84 0.90 -
P/RPS 1.57 1.01 0.84 1.09 1.10 0.78 0.91 43.89%
P/EPS -2,600.00 236.54 6,600.00 -194.20 338.89 182.61 -75.63 959.55%
EY -0.04 0.42 0.02 -0.51 0.30 0.55 -1.32 -90.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.70 0.76 0.76 0.68 0.47 0.51 54.62%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 18/04/05 18/01/05 27/10/04 28/07/04 22/04/04 30/01/04 16/10/03 -
Price 1.48 1.31 0.81 1.27 1.50 1.07 0.86 -
P/RPS 1.49 1.07 0.51 1.03 1.36 1.00 0.87 43.19%
P/EPS -2,466.67 251.92 4,050.00 -184.06 416.67 232.61 -72.27 954.47%
EY -0.04 0.40 0.02 -0.54 0.24 0.43 -1.38 -90.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.75 0.46 0.72 0.84 0.60 0.48 55.47%

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