[HPI] QoQ TTM 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- 64.72%
YoY- 90.4%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 187,783 186,020 179,440 170,557 161,912 149,471 145,629 18.48%
PBT 155 519 478 57 -1,480 -3,545 -4,823 -
Tax -238 -435 -421 -467 318 359 379 -
NP -83 84 57 -410 -1,162 -3,186 -4,444 -92.97%
-
NP to SH -83 84 57 -410 -1,162 -3,186 -4,444 -92.97%
-
Tax Rate 153.55% 83.82% 88.08% 819.30% - - - -
Total Cost 187,866 185,936 179,383 170,967 163,074 152,657 150,073 16.16%
-
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 -0.04% 0.05% 0.03% -0.24% -0.72% -2.13% -3.05% -
ROE -0.12% 0.12% 0.11% -0.60% -1.67% -4.62% -6.45% -
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 417.30 471.86 598.13 440.77 416.35 386.27 375.92 7.21%
EPS -0.18 0.21 0.19 -1.06 -2.99 -8.23 -11.47 -93.74%
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 336.80 333.64 321.84 305.91 290.40 268.09 261.20 18.48%
EPS -0.15 0.15 0.10 -0.74 -2.08 -5.71 -7.97 -92.94%
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 0.37 0.26 0.22 0.30 0.29 0.22 0.24 33.48%
P/EPS -845.78 577.27 694.74 -126.47 -40.83 -10.20 -7.85 2170.72%
EY -0.12 0.17 0.14 -0.79 -2.45 -9.80 -12.75 -95.55%
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 0.35 0.28 0.14 0.29 0.36 0.28 0.23 32.33%
P/EPS -802.41 614.81 426.32 -119.86 -50.20 -13.00 -7.50 2160.09%
EY -0.12 0.16 0.23 -0.83 -1.99 -7.69 -13.34 -95.68%
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