[HPI] YoY Cumulative Quarter 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- 101.46%
YoY- 101.3%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 78,017 70,567 55,333 47,397 38,514 36,513 34,398 14.61%
PBT 4,026 3,047 1,055 57 -364 -179 2,158 10.94%
Tax -374 -117 -49 -51 -97 179 -283 4.75%
NP 3,652 2,930 1,006 6 -461 0 1,875 11.74%
-
NP to SH 3,652 2,930 1,006 6 -461 -286 1,875 11.74%
-
Tax Rate 9.29% 3.84% 4.64% 89.47% - - 13.11% -
Total Cost 74,365 67,637 54,327 47,391 38,975 36,513 32,523 14.77%
-
Net Worth 91,223 80,689 67,559 52,308 68,913 78,183 76,905 2.88%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 91,223 80,689 67,559 52,308 68,913 78,183 76,905 2.88%
NOSH 42,564 42,587 42,627 30,000 38,739 39,178 38,659 1.61%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 4.68% 4.15% 1.82% 0.01% -1.20% 0.00% 5.45% -
ROE 4.00% 3.63% 1.49% 0.01% -0.67% -0.37% 2.44% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 183.29 165.70 129.81 157.99 99.42 93.20 88.98 12.79%
EPS 8.58 6.88 2.36 0.02 -1.19 -0.73 4.85 9.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1432 1.8947 1.5849 1.7436 1.7789 1.9956 1.9893 1.24%
Adjusted Per Share Value based on latest NOSH - 30,000
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 139.93 126.57 99.24 85.01 69.08 65.49 61.70 14.61%
EPS 6.55 5.26 1.80 0.01 -0.83 -0.51 3.36 11.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6362 1.4472 1.2117 0.9382 1.236 1.4023 1.3794 2.88%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 - - -
Price 0.93 0.60 0.70 1.32 0.90 0.00 0.00 -
P/RPS 0.51 0.36 0.54 0.84 0.91 0.00 0.00 -
P/EPS 10.84 8.72 29.66 6,600.00 -75.63 0.00 0.00 -
EY 9.23 11.47 3.37 0.02 -1.32 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.44 0.76 0.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 23/10/07 31/10/06 27/10/05 27/10/04 16/10/03 21/10/02 29/10/01 -
Price 0.88 0.75 0.60 0.81 0.86 0.00 0.00 -
P/RPS 0.48 0.45 0.46 0.51 0.87 0.00 0.00 -
P/EPS 10.26 10.90 25.42 4,050.00 -72.27 0.00 0.00 -
EY 9.75 9.17 3.93 0.02 -1.38 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.38 0.46 0.48 0.00 0.00 -

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