[HPI] YoY Quarter Result on 31-Aug-2005 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 187.78%
YoY- 16666.67%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 100,102 78,017 70,567 55,333 47,397 38,514 36,513 18.28%
PBT 5,317 4,026 3,047 1,055 57 -364 -179 -
Tax -867 -374 -117 -49 -51 -97 179 -
NP 4,450 3,652 2,930 1,006 6 -461 0 -
-
NP to SH 4,446 3,652 2,930 1,006 6 -461 -286 -
-
Tax Rate 16.31% 9.29% 3.84% 4.64% 89.47% - - -
Total Cost 95,652 74,365 67,637 54,327 47,391 38,975 36,513 17.39%
-
Net Worth 108,737 91,223 80,689 67,559 52,308 68,913 78,183 5.64%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 108,737 91,223 80,689 67,559 52,308 68,913 78,183 5.64%
NOSH 42,545 42,564 42,587 42,627 30,000 38,739 39,178 1.38%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 4.45% 4.68% 4.15% 1.82% 0.01% -1.20% 0.00% -
ROE 4.09% 4.00% 3.63% 1.49% 0.01% -0.67% -0.37% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 235.28 183.29 165.70 129.81 157.99 99.42 93.20 16.67%
EPS 10.45 8.58 6.88 2.36 0.02 -1.19 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5558 2.1432 1.8947 1.5849 1.7436 1.7789 1.9956 4.20%
Adjusted Per Share Value based on latest NOSH - 42,627
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 179.54 139.93 126.57 99.24 85.01 69.08 65.49 18.28%
EPS 7.97 6.55 5.26 1.80 0.01 -0.83 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9503 1.6362 1.4472 1.2117 0.9382 1.236 1.4023 5.64%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 31/08/06 31/08/05 31/08/04 29/08/03 - -
Price 0.74 0.93 0.60 0.70 1.32 0.90 0.00 -
P/RPS 0.31 0.51 0.36 0.54 0.84 0.91 0.00 -
P/EPS 7.08 10.84 8.72 29.66 6,600.00 -75.63 0.00 -
EY 14.12 9.23 11.47 3.37 0.02 -1.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.43 0.32 0.44 0.76 0.51 0.00 -
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/10/08 23/10/07 31/10/06 27/10/05 27/10/04 16/10/03 21/10/02 -
Price 0.51 0.88 0.75 0.60 0.81 0.86 0.00 -
P/RPS 0.22 0.48 0.45 0.46 0.51 0.87 0.00 -
P/EPS 4.88 10.26 10.90 25.42 4,050.00 -72.27 0.00 -
EY 20.49 9.75 9.17 3.93 0.02 -1.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.41 0.40 0.38 0.46 0.48 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