[HPI] QoQ 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- -207.92%
YoY- -115.25%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
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 38,880 30,541 37,694 36,513 33,418 28,552 33,192 11.13%
PBT -1,503 -1,883 -1,073 -179 320 163 1,462 -
Tax 484 -1 -7 179 -55 -78 -230 -
NP -1,019 -1,884 -1,080 0 265 85 1,232 -
-
NP to SH -1,019 -1,884 -1,080 -286 265 85 1,232 -
-
Tax Rate - - - - 17.19% 47.85% 15.73% -
Total Cost 39,899 32,425 38,774 36,513 33,153 28,467 31,960 15.95%
-
Net Worth 69,353 73,116 76,006 78,183 78,058 77,129 77,247 -6.94%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - - - - 779 - - -
Div Payout % - - - - 294.12% - - -
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 69,353 73,116 76,006 78,183 78,058 77,129 77,247 -6.94%
NOSH 38,745 38,685 38,709 39,178 38,970 38,636 38,742 0.00%
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 -2.62% -6.17% -2.87% 0.00% 0.79% 0.30% 3.71% -
ROE -1.47% -2.58% -1.42% -0.37% 0.34% 0.11% 1.59% -
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 100.35 78.95 97.38 93.20 85.75 73.90 85.67 11.13%
EPS -2.63 -4.87 -2.79 -0.73 0.68 0.22 3.18 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.79 1.89 1.9635 1.9956 2.003 1.9963 1.9939 -6.94%
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 69.73 54.78 67.61 65.49 59.94 51.21 59.53 11.12%
EPS -1.83 -3.38 -1.94 -0.51 0.48 0.15 2.21 -
DPS 0.00 0.00 0.00 0.00 1.40 0.00 0.00 -
NAPS 1.2439 1.3114 1.3632 1.4023 1.40 1.3834 1.3855 -6.94%
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 0.70 0.90 0.00 0.00 0.00 0.00 0.00 -
P/EPS -26.62 -14.58 0.00 0.00 0.00 0.00 0.00 -
EY -3.76 -6.86 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 0.93 0.86 0.80 0.00 0.00 0.00 0.00 -
P/EPS -35.36 -13.96 -27.96 0.00 0.00 0.00 0.00 -
EY -2.83 -7.16 -3.58 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