[HPI] QoQ TTM 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- -193.8%
YoY- -158.4%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 149,471 145,629 143,628 138,166 136,177 131,675 129,560 9.98%
PBT -3,545 -4,823 -4,638 -2,815 -769 1,766 4,103 -
Tax 359 379 369 -170 -247 -470 -646 -
NP -3,186 -4,444 -4,269 -2,985 -1,016 1,296 3,457 -
-
NP to SH -3,186 -4,444 -4,269 -2,985 -1,016 1,296 3,457 -
-
Tax Rate - - - - - 26.61% 15.74% -
Total Cost 152,657 150,073 147,897 141,151 137,193 130,379 126,103 13.57%
-
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 - - - 779 779 779 779 -
Div Payout % - - - 0.00% 0.00% 60.14% 22.55% -
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 -2.13% -3.05% -2.97% -2.16% -0.75% 0.98% 2.67% -
ROE -4.62% -6.45% -6.16% -4.08% -1.34% 1.66% 4.43% -
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 386.27 375.92 370.70 357.15 351.79 336.09 332.46 10.50%
EPS -8.23 -11.47 -11.02 -7.72 -2.62 3.31 8.87 -
DPS 0.00 0.00 0.00 2.00 2.00 2.00 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 268.09 261.20 257.61 247.81 244.24 236.17 232.37 9.99%
EPS -5.71 -7.97 -7.66 -5.35 -1.82 2.32 6.20 -
DPS 0.00 0.00 0.00 1.40 1.40 1.40 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 0.22 0.24 0.19 0.20 0.00 0.00 0.00 -
P/EPS -10.20 -7.85 -6.35 -9.20 0.00 0.00 0.00 -
EY -9.80 -12.75 -15.74 -10.87 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 2.82 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 0.28 0.23 0.25 0.19 0.22 0.00 0.00 -
P/EPS -13.00 -7.50 -8.44 -8.81 -29.72 0.00 0.00 -
EY -7.69 -13.34 -11.85 -11.35 -3.36 0.00 0.00 -
DY 0.00 0.00 0.00 2.94 2.56 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