[HPI] YoY Quarter Result on 29-Feb-2004 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
22-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- -21.35%
YoY- 107.43%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 69,974 58,034 44,745 42,982 30,541 28,552 31,393 14.28%
PBT 3,474 2,674 -182 182 -1,883 163 1,258 18.43%
Tax -221 -404 155 -42 -1 -78 -127 9.66%
NP 3,253 2,270 -27 140 -1,884 85 1,131 19.24%
-
NP to SH 3,253 2,270 -27 140 -1,884 85 1,131 19.24%
-
Tax Rate 6.36% 15.11% - 23.08% - 47.85% 10.10% -
Total Cost 66,721 55,764 44,772 42,842 32,425 28,467 30,262 14.07%
-
Net Worth 85,638 75,259 71,514 69,498 73,116 77,129 67,579 4.02%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 85,638 75,259 71,514 69,498 73,116 77,129 67,579 4.02%
NOSH 42,578 42,589 45,000 38,888 38,685 38,636 35,015 3.31%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 4.65% 3.91% -0.06% 0.33% -6.17% 0.30% 3.60% -
ROE 3.80% 3.02% -0.04% 0.20% -2.58% 0.11% 1.67% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 164.34 136.26 99.43 110.53 78.95 73.90 89.65 10.62%
EPS 7.64 5.33 -0.06 0.36 -4.87 0.22 3.23 15.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0113 1.7671 1.5892 1.7871 1.89 1.9963 1.93 0.68%
Adjusted Per Share Value based on latest NOSH - 38,888
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 125.50 104.09 80.25 77.09 54.78 51.21 56.31 14.28%
EPS 5.83 4.07 -0.05 0.25 -3.38 0.15 2.03 19.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.536 1.3498 1.2827 1.2465 1.3114 1.3834 1.2121 4.02%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 - - -
Price 0.85 0.61 1.56 1.22 0.71 0.00 0.00 -
P/RPS 0.52 0.45 1.57 1.10 0.90 0.00 0.00 -
P/EPS 11.13 11.44 -2,600.00 338.89 -14.58 0.00 0.00 -
EY 8.99 8.74 -0.04 0.30 -6.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.35 0.98 0.68 0.38 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 11/04/07 22/05/06 18/04/05 22/04/04 08/05/03 22/04/02 20/04/01 -
Price 0.82 0.65 1.48 1.50 0.68 0.00 0.00 -
P/RPS 0.50 0.48 1.49 1.36 0.86 0.00 0.00 -
P/EPS 10.73 12.20 -2,466.67 416.67 -13.96 0.00 0.00 -
EY 9.32 8.20 -0.04 0.24 -7.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.93 0.84 0.36 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