[HPI] QoQ TTM Result on 28-Feb-2005 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
18-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -198.81%
YoY- 92.86%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 215,165 202,295 194,359 187,783 186,020 179,440 170,557 16.73%
PBT 3,412 412 -586 155 519 478 57 1426.42%
Tax -1,050 -374 -376 -238 -435 -421 -467 71.54%
NP 2,362 38 -962 -83 84 57 -410 -
-
NP to SH 2,362 38 -962 -83 84 57 -410 -
-
Tax Rate 30.77% 90.78% - 153.55% 83.82% 88.08% 819.30% -
Total Cost 212,803 202,257 195,321 187,866 185,936 179,383 170,967 15.69%
-
Net Worth 70,028 67,559 66,557 71,514 68,947 52,308 68,224 1.75%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 70,028 67,559 66,557 71,514 68,947 52,308 68,224 1.75%
NOSH 42,575 42,627 42,602 45,000 39,423 30,000 38,695 6.57%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 1.10% 0.02% -0.49% -0.04% 0.05% 0.03% -0.24% -
ROE 3.37% 0.06% -1.45% -0.12% 0.12% 0.11% -0.60% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 505.37 474.57 456.22 417.30 471.86 598.13 440.77 9.53%
EPS 5.55 0.09 -2.26 -0.18 0.21 0.19 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6448 1.5849 1.5623 1.5892 1.7489 1.7436 1.7631 -4.52%
Adjusted Per Share Value based on latest NOSH - 45,000
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 385.91 362.83 348.60 336.80 333.64 321.84 305.91 16.73%
EPS 4.24 0.07 -1.73 -0.15 0.15 0.10 -0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.256 1.2117 1.1938 1.2827 1.2366 0.9382 1.2236 1.75%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 -
Price 0.63 0.70 0.81 1.56 1.23 1.32 1.34 -
P/RPS 0.12 0.15 0.18 0.37 0.26 0.22 0.30 -45.68%
P/EPS 11.36 785.24 -35.87 -845.78 577.27 694.74 -126.47 -
EY 8.81 0.13 -2.79 -0.12 0.17 0.14 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.52 0.98 0.70 0.76 0.76 -36.97%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 12/01/06 27/10/05 28/07/05 18/04/05 18/01/05 27/10/04 28/07/04 -
Price 0.47 0.60 0.88 1.48 1.31 0.81 1.27 -
P/RPS 0.09 0.13 0.19 0.35 0.28 0.14 0.29 -54.12%
P/EPS 8.47 673.06 -38.97 -802.41 614.81 426.32 -119.86 -
EY 11.80 0.15 -2.57 -0.12 0.16 0.23 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.56 0.93 0.75 0.46 0.72 -45.43%

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