[HPI] QoQ Cumulative 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- -108.27%
YoY- -115.25%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 143,628 104,748 74,207 36,513 129,560 96,142 67,590 65.36%
PBT -4,637 -3,135 -1,252 -179 4,103 3,783 3,620 -
Tax 369 -115 -114 179 -646 -591 -513 -
NP -4,268 -3,250 -1,366 0 3,457 3,192 3,107 -
-
NP to SH -4,268 -3,250 -1,366 -286 3,457 3,192 3,107 -
-
Tax Rate - - - - 15.74% 15.62% 14.17% -
Total Cost 147,896 107,998 75,573 36,513 126,103 92,950 64,483 74.00%
-
Net Worth 68,597 73,125 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 73,125 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% -4.44% -1.80% -0.37% 4.46% 4.13% 4.03% -
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 371.43 270.73 191.76 93.20 334.67 248.49 174.69 65.42%
EPS -11.03 -8.40 -3.53 -0.73 8.93 8.25 8.03 -
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 257.61 187.87 133.10 65.49 232.37 172.44 121.23 65.36%
EPS -7.65 -5.83 -2.45 -0.51 6.20 5.73 5.57 -
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 0.26 0.00 0.00 0.00 0.00 0.00 -
P/EPS -6.34 -8.45 0.00 0.00 0.00 0.00 0.00 -
EY -15.77 -11.83 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 0.25 0.41 0.00 0.00 0.00 0.00 -
P/EPS -8.43 -8.10 -22.10 0.00 0.00 0.00 0.00 -
EY -11.87 -12.35 -4.53 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