[HPI] QoQ TTM 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- -62.51%
YoY- -83.06%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 143,628 138,166 136,177 131,675 129,560 128,042 130,883 6.39%
PBT -4,638 -2,815 -769 1,766 4,103 5,496 6,591 -
Tax 369 -170 -247 -470 -646 -385 -434 -
NP -4,269 -2,985 -1,016 1,296 3,457 5,111 6,157 -
-
NP to SH -4,269 -2,985 -1,016 1,296 3,457 5,111 6,157 -
-
Tax Rate - - - 26.61% 15.74% 7.01% 6.58% -
Total Cost 147,897 141,151 137,193 130,379 126,103 122,931 124,726 12.04%
-
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 - 779 779 779 779 1,052 1,052 -
Div Payout % - 0.00% 0.00% 60.14% 22.55% 20.59% 17.09% -
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 -2.97% -2.16% -0.75% 0.98% 2.67% 3.99% 4.70% -
ROE -6.16% -4.08% -1.34% 1.66% 4.43% 6.63% 7.97% -
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 370.70 357.15 351.79 336.09 332.46 331.40 337.83 6.39%
EPS -11.02 -7.72 -2.62 3.31 8.87 13.23 15.89 -
DPS 0.00 2.00 2.00 2.00 2.00 2.72 2.72 -
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 257.61 247.81 244.24 236.17 232.37 229.65 234.75 6.39%
EPS -7.66 -5.35 -1.82 2.32 6.20 9.17 11.04 -
DPS 0.00 1.40 1.40 1.40 1.40 1.89 1.89 -
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 0.19 0.20 0.00 0.00 0.00 0.00 0.00 -
P/EPS -6.35 -9.20 0.00 0.00 0.00 0.00 0.00 -
EY -15.74 -10.87 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 2.82 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 0.25 0.19 0.22 0.00 0.00 0.00 0.00 -
P/EPS -8.44 -8.81 -29.72 0.00 0.00 0.00 0.00 -
EY -11.85 -11.35 -3.36 0.00 0.00 0.00 0.00 -
DY 0.00 2.94 2.56 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