[HPI] QoQ Quarter Result on 31-Aug-2003 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
16-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 54.76%
YoY- -61.19%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 47,525 42,982 41,536 38,514 38,880 30,541 37,694 16.69%
PBT 34 182 205 -364 -1,503 -1,883 -1,073 -
Tax -301 -42 -27 -97 484 -1 -7 1124.57%
NP -267 140 178 -461 -1,019 -1,884 -1,080 -60.57%
-
NP to SH -267 140 178 -461 -1,019 -1,884 -1,080 -60.57%
-
Tax Rate 885.29% 23.08% 13.17% - - - - -
Total Cost 47,792 42,842 41,358 38,975 39,899 32,425 38,774 14.94%
-
Net Worth 68,224 69,498 69,013 68,913 69,353 73,116 76,006 -6.94%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 68,224 69,498 69,013 68,913 69,353 73,116 76,006 -6.94%
NOSH 38,695 38,888 38,695 38,739 38,745 38,685 38,709 -0.02%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin -0.56% 0.33% 0.43% -1.20% -2.62% -6.17% -2.87% -
ROE -0.39% 0.20% 0.26% -0.67% -1.47% -2.58% -1.42% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 122.82 110.53 107.34 99.42 100.35 78.95 97.38 16.71%
EPS -0.69 0.36 0.46 -1.19 -2.63 -4.87 -2.79 -60.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7631 1.7871 1.7835 1.7789 1.79 1.89 1.9635 -6.91%
Adjusted Per Share Value based on latest NOSH - 38,739
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 85.24 77.09 74.50 69.08 69.73 54.78 67.61 16.68%
EPS -0.48 0.25 0.32 -0.83 -1.83 -3.38 -1.94 -60.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2236 1.2465 1.2378 1.236 1.2439 1.3114 1.3632 -6.94%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 - -
Price 1.34 1.22 0.84 0.90 0.70 0.71 0.00 -
P/RPS 1.09 1.10 0.78 0.91 0.70 0.90 0.00 -
P/EPS -194.20 338.89 182.61 -75.63 -26.62 -14.58 0.00 -
EY -0.51 0.30 0.55 -1.32 -3.76 -6.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.47 0.51 0.39 0.38 0.00 -
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 28/07/04 22/04/04 30/01/04 16/10/03 25/07/03 08/05/03 24/01/03 -
Price 1.27 1.50 1.07 0.86 0.93 0.68 0.78 -
P/RPS 1.03 1.36 1.00 0.87 0.93 0.86 0.80 18.33%
P/EPS -184.06 416.67 232.61 -72.27 -35.36 -13.96 -27.96 250.84%
EY -0.54 0.24 0.43 -1.38 -2.83 -7.16 -3.58 -71.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.60 0.48 0.52 0.36 0.40 47.91%

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