[HPI] QoQ Annualized Quarter Result on 28-Feb-2002 [#3]

Announcement Date
22-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- -31.51%
YoY- -48.15%
Quarter Report
View:
Show?
Annualized Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 148,414 146,052 129,560 128,189 135,180 137,592 145,536 1.31%
PBT -2,504 -716 4,103 5,044 7,240 8,632 8,684 -
Tax -228 716 -646 -788 -1,026 -1,132 -609 -48.02%
NP -2,732 0 3,457 4,256 6,214 7,500 8,075 -
-
NP to SH -2,732 -1,144 3,457 4,256 6,214 7,500 8,075 -
-
Tax Rate - - 15.74% 15.62% 14.17% 13.11% 7.01% -
Total Cost 151,146 146,052 126,103 123,933 128,966 130,092 137,461 6.52%
-
Net Worth 75,981 78,183 77,540 77,238 77,148 76,905 69,589 6.02%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - 774 - - - 1,051 -
Div Payout % - - 22.40% - - - 13.03% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 75,981 78,183 77,540 77,238 77,148 76,905 69,589 6.02%
NOSH 38,696 39,178 38,712 38,690 38,692 38,659 35,062 6.78%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin -1.84% 0.00% 2.67% 3.32% 4.60% 5.45% 5.55% -
ROE -3.60% -1.46% 4.46% 5.51% 8.05% 9.75% 11.60% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 383.53 372.79 334.67 331.32 349.37 355.90 415.07 -5.12%
EPS -7.06 -2.92 8.93 11.00 16.06 19.40 23.03 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 1.9635 1.9956 2.003 1.9963 1.9939 1.9893 1.9847 -0.71%
Adjusted Per Share Value based on latest NOSH - 38,636
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 266.19 261.95 232.37 229.92 242.45 246.78 261.03 1.31%
EPS -4.90 -2.05 6.20 7.63 11.15 13.45 14.48 -
DPS 0.00 0.00 1.39 0.00 0.00 0.00 1.89 -
NAPS 1.3628 1.4023 1.3907 1.3853 1.3837 1.3794 1.2481 6.03%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 24/01/03 21/10/02 30/07/02 22/04/02 30/01/02 29/10/01 12/10/01 -
Price 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -11.05 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -9.05 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.00 0.00 0.00 0.00 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