[HPI] QoQ TTM Result on 30-Nov-2004 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
18-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 47.37%
YoY- 102.64%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 202,295 194,359 187,783 186,020 179,440 170,557 161,912 15.95%
PBT 412 -586 155 519 478 57 -1,480 -
Tax -374 -376 -238 -435 -421 -467 318 -
NP 38 -962 -83 84 57 -410 -1,162 -
-
NP to SH 38 -962 -83 84 57 -410 -1,162 -
-
Tax Rate 90.78% - 153.55% 83.82% 88.08% 819.30% - -
Total Cost 202,257 195,321 187,866 185,936 179,383 170,967 163,074 15.39%
-
Net Worth 67,559 66,557 71,514 68,947 52,308 68,224 69,498 -1.86%
Dividend
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 67,559 66,557 71,514 68,947 52,308 68,224 69,498 -1.86%
NOSH 42,627 42,602 45,000 39,423 30,000 38,695 38,888 6.29%
Ratio Analysis
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 0.02% -0.49% -0.04% 0.05% 0.03% -0.24% -0.72% -
ROE 0.06% -1.45% -0.12% 0.12% 0.11% -0.60% -1.67% -
Per Share
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 474.57 456.22 417.30 471.86 598.13 440.77 416.35 9.09%
EPS 0.09 -2.26 -0.18 0.21 0.19 -1.06 -2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5849 1.5623 1.5892 1.7489 1.7436 1.7631 1.7871 -7.67%
Adjusted Per Share Value based on latest NOSH - 39,423
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 362.83 348.60 336.80 333.64 321.84 305.91 290.40 15.95%
EPS 0.07 -1.73 -0.15 0.15 0.10 -0.74 -2.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2117 1.1938 1.2827 1.2366 0.9382 1.2236 1.2465 -1.86%
Price Multiplier on Financial Quarter End Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 -
Price 0.70 0.81 1.56 1.23 1.32 1.34 1.22 -
P/RPS 0.15 0.18 0.37 0.26 0.22 0.30 0.29 -35.48%
P/EPS 785.24 -35.87 -845.78 577.27 694.74 -126.47 -40.83 -
EY 0.13 -2.79 -0.12 0.17 0.14 -0.79 -2.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.98 0.70 0.76 0.76 0.68 -25.13%
Price Multiplier on Announcement Date
31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 CAGR
Date 27/10/05 28/07/05 18/04/05 18/01/05 27/10/04 28/07/04 22/04/04 -
Price 0.60 0.88 1.48 1.31 0.81 1.27 1.50 -
P/RPS 0.13 0.19 0.35 0.28 0.14 0.29 0.36 -49.19%
P/EPS 673.06 -38.97 -802.41 614.81 426.32 -119.86 -50.20 -
EY 0.15 -2.57 -0.12 0.16 0.23 -0.83 -1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.93 0.75 0.46 0.72 0.84 -40.98%

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