[HPI] QoQ Annualized Quarter Result on 31-Aug-2002 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
21-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- -133.09%
YoY- -115.25%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 143,628 139,664 148,414 146,052 129,560 128,189 135,180 4.12%
PBT -4,637 -4,180 -2,504 -716 4,103 5,044 7,240 -
Tax 369 -153 -228 716 -646 -788 -1,026 -
NP -4,268 -4,333 -2,732 0 3,457 4,256 6,214 -
-
NP to SH -4,268 -4,333 -2,732 -1,144 3,457 4,256 6,214 -
-
Tax Rate - - - - 15.74% 15.62% 14.17% -
Total Cost 147,896 143,997 151,146 146,052 126,103 123,933 128,966 9.56%
-
Net Worth 68,597 73,124 75,981 78,183 77,540 77,238 77,148 -7.53%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - 774 - - -
Div Payout % - - - - 22.40% - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 68,597 73,124 75,981 78,183 77,540 77,238 77,148 -7.53%
NOSH 38,668 38,690 38,696 39,178 38,712 38,690 38,692 -0.04%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin -2.97% -3.10% -1.84% 0.00% 2.67% 3.32% 4.60% -
ROE -6.22% -5.93% -3.60% -1.46% 4.46% 5.51% 8.05% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 371.43 360.98 383.53 372.79 334.67 331.32 349.37 4.17%
EPS -11.03 -11.20 -7.06 -2.92 8.93 11.00 16.06 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.774 1.89 1.9635 1.9956 2.003 1.9963 1.9939 -7.50%
Adjusted Per Share Value based on latest NOSH - 39,178
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 257.61 250.50 266.19 261.95 232.37 229.92 242.45 4.13%
EPS -7.65 -7.77 -4.90 -2.05 6.20 7.63 11.15 -
DPS 0.00 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 1.2303 1.3115 1.3628 1.4023 1.3907 1.3853 1.3837 -7.54%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 - - - - - -
Price 0.70 0.71 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.19 0.20 0.00 0.00 0.00 0.00 0.00 -
P/EPS -6.34 -6.34 0.00 0.00 0.00 0.00 0.00 -
EY -15.77 -15.77 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 0.39 0.38 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 25/07/03 08/05/03 24/01/03 21/10/02 30/07/02 22/04/02 30/01/02 -
Price 0.93 0.68 0.78 0.00 0.00 0.00 0.00 -
P/RPS 0.25 0.19 0.20 0.00 0.00 0.00 0.00 -
P/EPS -8.43 -6.07 -11.05 0.00 0.00 0.00 0.00 -
EY -11.87 -16.47 -9.05 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 0.52 0.36 0.40 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