[HPI] QoQ Annualized Quarter Result on 31-May-2003 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 1.51%
YoY- -223.46%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 164,042 160,100 154,056 143,628 139,664 148,414 146,052 8.05%
PBT 30 -318 -1,456 -4,637 -4,180 -2,504 -716 -
Tax -221 -248 -388 369 -153 -228 716 -
NP -190 -566 -1,844 -4,268 -4,333 -2,732 0 -
-
NP to SH -190 -566 -1,844 -4,268 -4,333 -2,732 -1,144 -69.81%
-
Tax Rate 736.67% - - - - - - -
Total Cost 164,233 160,666 155,900 147,896 143,997 151,146 146,052 8.14%
-
Net Worth 69,068 69,141 68,913 68,597 73,124 75,981 78,183 -7.93%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 69,068 69,141 68,913 68,597 73,124 75,981 78,183 -7.93%
NOSH 38,648 38,767 38,739 38,668 38,690 38,696 39,178 -0.90%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin -0.12% -0.35% -1.20% -2.97% -3.10% -1.84% 0.00% -
ROE -0.28% -0.82% -2.68% -6.22% -5.93% -3.60% -1.46% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 424.45 412.98 397.67 371.43 360.98 383.53 372.79 9.04%
EPS -0.49 -1.46 -4.76 -11.03 -11.20 -7.06 -2.92 -69.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7871 1.7835 1.7789 1.774 1.89 1.9635 1.9956 -7.09%
Adjusted Per Share Value based on latest NOSH - 38,745
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 294.22 287.15 276.31 257.61 250.50 266.19 261.95 8.06%
EPS -0.34 -1.02 -3.31 -7.65 -7.77 -4.90 -2.05 -69.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2388 1.2401 1.236 1.2303 1.3115 1.3628 1.4023 -7.93%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 - - -
Price 1.22 0.84 0.90 0.70 0.71 0.00 0.00 -
P/RPS 0.29 0.20 0.23 0.19 0.20 0.00 0.00 -
P/EPS -247.30 -57.53 -18.91 -6.34 -6.34 0.00 0.00 -
EY -0.40 -1.74 -5.29 -15.77 -15.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.47 0.51 0.39 0.38 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 22/04/04 30/01/04 16/10/03 25/07/03 08/05/03 24/01/03 21/10/02 -
Price 1.50 1.07 0.86 0.93 0.68 0.78 0.00 -
P/RPS 0.35 0.26 0.22 0.25 0.19 0.20 0.00 -
P/EPS -304.05 -73.29 -18.07 -8.43 -6.07 -11.05 0.00 -
EY -0.33 -1.36 -5.53 -11.87 -16.47 -9.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.60 0.48 0.52 0.36 0.40 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