[HPI] QoQ TTM Result on 31-Aug-2004 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 113.9%
YoY- 101.28%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 194,359 187,783 186,020 179,440 170,557 161,912 149,471 19.11%
PBT -586 155 519 478 57 -1,480 -3,545 -69.84%
Tax -376 -238 -435 -421 -467 318 359 -
NP -962 -83 84 57 -410 -1,162 -3,186 -54.95%
-
NP to SH -962 -83 84 57 -410 -1,162 -3,186 -54.95%
-
Tax Rate - 153.55% 83.82% 88.08% 819.30% - - -
Total Cost 195,321 187,866 185,936 179,383 170,967 163,074 152,657 17.83%
-
Net Worth 66,557 71,514 68,947 52,308 68,224 69,498 69,013 -2.38%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 66,557 71,514 68,947 52,308 68,224 69,498 69,013 -2.38%
NOSH 42,602 45,000 39,423 30,000 38,695 38,888 38,695 6.61%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin -0.49% -0.04% 0.05% 0.03% -0.24% -0.72% -2.13% -
ROE -1.45% -0.12% 0.12% 0.11% -0.60% -1.67% -4.62% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 456.22 417.30 471.86 598.13 440.77 416.35 386.27 11.72%
EPS -2.26 -0.18 0.21 0.19 -1.06 -2.99 -8.23 -57.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5623 1.5892 1.7489 1.7436 1.7631 1.7871 1.7835 -8.44%
Adjusted Per Share Value based on latest NOSH - 30,000
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 348.60 336.80 333.64 321.84 305.91 290.40 268.09 19.11%
EPS -1.73 -0.15 0.15 0.10 -0.74 -2.08 -5.71 -54.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1938 1.2827 1.2366 0.9382 1.2236 1.2465 1.2378 -2.38%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.81 1.56 1.23 1.32 1.34 1.22 0.84 -
P/RPS 0.18 0.37 0.26 0.22 0.30 0.29 0.22 -12.51%
P/EPS -35.87 -845.78 577.27 694.74 -126.47 -40.83 -10.20 131.07%
EY -2.79 -0.12 0.17 0.14 -0.79 -2.45 -9.80 -56.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.98 0.70 0.76 0.76 0.68 0.47 6.96%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 28/07/05 18/04/05 18/01/05 27/10/04 28/07/04 22/04/04 30/01/04 -
Price 0.88 1.48 1.31 0.81 1.27 1.50 1.07 -
P/RPS 0.19 0.35 0.28 0.14 0.29 0.36 0.28 -22.76%
P/EPS -38.97 -802.41 614.81 426.32 -119.86 -50.20 -13.00 107.76%
EY -2.57 -0.12 0.16 0.23 -0.83 -1.99 -7.69 -51.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.93 0.75 0.46 0.72 0.84 0.60 -4.49%

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