[HPI] QoQ Quarter Result on 28-Feb-2003 [#3]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
08-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -74.44%
YoY- -2316.47%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 41,536 38,514 38,880 30,541 37,694 36,513 33,418 15.58%
PBT 205 -364 -1,503 -1,883 -1,073 -179 320 -25.66%
Tax -27 -97 484 -1 -7 179 -55 -37.74%
NP 178 -461 -1,019 -1,884 -1,080 0 265 -23.28%
-
NP to SH 178 -461 -1,019 -1,884 -1,080 -286 265 -23.28%
-
Tax Rate 13.17% - - - - - 17.19% -
Total Cost 41,358 38,975 39,899 32,425 38,774 36,513 33,153 15.86%
-
Net Worth 69,013 68,913 69,353 73,116 76,006 78,183 78,058 -7.87%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - - - - 779 -
Div Payout % - - - - - - 294.12% -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 69,013 68,913 69,353 73,116 76,006 78,183 78,058 -7.87%
NOSH 38,695 38,739 38,745 38,685 38,709 39,178 38,970 -0.47%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 0.43% -1.20% -2.62% -6.17% -2.87% 0.00% 0.79% -
ROE 0.26% -0.67% -1.47% -2.58% -1.42% -0.37% 0.34% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 107.34 99.42 100.35 78.95 97.38 93.20 85.75 16.13%
EPS 0.46 -1.19 -2.63 -4.87 -2.79 -0.73 0.68 -22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.7835 1.7789 1.79 1.89 1.9635 1.9956 2.003 -7.43%
Adjusted Per Share Value based on latest NOSH - 38,685
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 74.50 69.08 69.73 54.78 67.61 65.49 59.94 15.58%
EPS 0.32 -0.83 -1.83 -3.38 -1.94 -0.51 0.48 -23.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.40 -
NAPS 1.2378 1.236 1.2439 1.3114 1.3632 1.4023 1.40 -7.87%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 - - - -
Price 0.84 0.90 0.70 0.71 0.00 0.00 0.00 -
P/RPS 0.78 0.91 0.70 0.90 0.00 0.00 0.00 -
P/EPS 182.61 -75.63 -26.62 -14.58 0.00 0.00 0.00 -
EY 0.55 -1.32 -3.76 -6.86 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.39 0.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 16/10/03 25/07/03 08/05/03 24/01/03 21/10/02 30/07/02 -
Price 1.07 0.86 0.93 0.68 0.78 0.00 0.00 -
P/RPS 1.00 0.87 0.93 0.86 0.80 0.00 0.00 -
P/EPS 232.61 -72.27 -35.36 -13.96 -27.96 0.00 0.00 -
EY 0.43 -1.38 -2.83 -7.16 -3.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.48 0.52 0.36 0.40 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