[HPI] QoQ TTM Result on 30-Nov-2002 [#2]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
24-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- -178.4%
YoY- -116.5%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 145,629 143,628 138,166 136,177 131,675 129,560 128,042 8.93%
PBT -4,823 -4,638 -2,815 -769 1,766 4,103 5,496 -
Tax 379 369 -170 -247 -470 -646 -385 -
NP -4,444 -4,269 -2,985 -1,016 1,296 3,457 5,111 -
-
NP to SH -4,444 -4,269 -2,985 -1,016 1,296 3,457 5,111 -
-
Tax Rate - - - - 26.61% 15.74% 7.01% -
Total Cost 150,073 147,897 141,151 137,193 130,379 126,103 122,931 14.18%
-
Net Worth 68,913 69,353 73,116 76,006 78,183 78,058 77,129 -7.21%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - 779 779 779 779 1,052 -
Div Payout % - - 0.00% 0.00% 60.14% 22.55% 20.59% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 68,913 69,353 73,116 76,006 78,183 78,058 77,129 -7.21%
NOSH 38,739 38,745 38,685 38,709 39,178 38,970 38,636 0.17%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin -3.05% -2.97% -2.16% -0.75% 0.98% 2.67% 3.99% -
ROE -6.45% -6.16% -4.08% -1.34% 1.66% 4.43% 6.63% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 375.92 370.70 357.15 351.79 336.09 332.46 331.40 8.74%
EPS -11.47 -11.02 -7.72 -2.62 3.31 8.87 13.23 -
DPS 0.00 0.00 2.00 2.00 2.00 2.00 2.72 -
NAPS 1.7789 1.79 1.89 1.9635 1.9956 2.003 1.9963 -7.37%
Adjusted Per Share Value based on latest NOSH - 38,709
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 261.20 257.61 247.81 244.24 236.17 232.37 229.65 8.93%
EPS -7.97 -7.66 -5.35 -1.82 2.32 6.20 9.17 -
DPS 0.00 0.00 1.40 1.40 1.40 1.40 1.89 -
NAPS 1.236 1.2439 1.3114 1.3632 1.4023 1.40 1.3834 -7.21%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 - - - - -
Price 0.90 0.70 0.71 0.00 0.00 0.00 0.00 -
P/RPS 0.24 0.19 0.20 0.00 0.00 0.00 0.00 -
P/EPS -7.85 -6.35 -9.20 0.00 0.00 0.00 0.00 -
EY -12.75 -15.74 -10.87 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.39 0.38 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 16/10/03 25/07/03 08/05/03 24/01/03 21/10/02 30/07/02 22/04/02 -
Price 0.86 0.93 0.68 0.78 0.00 0.00 0.00 -
P/RPS 0.23 0.25 0.19 0.22 0.00 0.00 0.00 -
P/EPS -7.50 -8.44 -8.81 -29.72 0.00 0.00 0.00 -
EY -13.34 -11.85 -11.35 -3.36 0.00 0.00 0.00 -
DY 0.00 0.00 2.94 2.56 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.36 0.40 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