[HPI] QoQ Annualized Quarter Result on 30-Nov-2003 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 69.31%
YoY- 79.28%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 189,588 170,557 164,042 160,100 154,056 143,628 139,664 22.48%
PBT 228 57 30 -318 -1,456 -4,637 -4,180 -
Tax -204 -467 -221 -248 -388 369 -153 21.03%
NP 24 -410 -190 -566 -1,844 -4,268 -4,333 -
-
NP to SH 24 -410 -190 -566 -1,844 -4,268 -4,333 -
-
Tax Rate 89.47% 819.30% 736.67% - - - - -
Total Cost 189,564 170,967 164,233 160,666 155,900 147,896 143,997 20.01%
-
Net Worth 52,308 68,195 69,068 69,141 68,913 68,597 73,124 -19.93%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 52,308 68,195 69,068 69,141 68,913 68,597 73,124 -19.93%
NOSH 30,000 38,679 38,648 38,767 38,739 38,668 38,690 -15.53%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 0.01% -0.24% -0.12% -0.35% -1.20% -2.97% -3.10% -
ROE 0.05% -0.60% -0.28% -0.82% -2.68% -6.22% -5.93% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 631.96 440.95 424.45 412.98 397.67 371.43 360.98 45.01%
EPS 0.08 -1.06 -0.49 -1.46 -4.76 -11.03 -11.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7436 1.7631 1.7871 1.7835 1.7789 1.774 1.89 -5.20%
Adjusted Per Share Value based on latest NOSH - 38,695
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 340.04 305.91 294.22 287.15 276.31 257.61 250.50 22.48%
EPS 0.04 -0.74 -0.34 -1.02 -3.31 -7.65 -7.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9382 1.2231 1.2388 1.2401 1.236 1.2303 1.3115 -19.93%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 31/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.32 1.34 1.22 0.84 0.90 0.70 0.71 -
P/RPS 0.21 0.30 0.29 0.20 0.23 0.19 0.20 3.29%
P/EPS 1,650.00 -126.42 -247.30 -57.53 -18.91 -6.34 -6.34 -
EY 0.06 -0.79 -0.40 -1.74 -5.29 -15.77 -15.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.76 0.68 0.47 0.51 0.39 0.38 58.40%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 27/10/04 28/07/04 22/04/04 30/01/04 16/10/03 25/07/03 08/05/03 -
Price 0.81 1.27 1.50 1.07 0.86 0.93 0.68 -
P/RPS 0.13 0.29 0.35 0.26 0.22 0.25 0.19 -22.26%
P/EPS 1,012.50 -119.81 -304.05 -73.29 -18.07 -8.43 -6.07 -
EY 0.10 -0.83 -0.33 -1.36 -5.53 -11.87 -16.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.72 0.84 0.60 0.48 0.52 0.36 17.66%

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