[HPI] QoQ TTM Result on 31-May-2003 [#4]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- -43.02%
YoY- -223.49%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 161,912 149,471 145,629 143,628 138,166 136,177 131,675 14.79%
PBT -1,480 -3,545 -4,823 -4,638 -2,815 -769 1,766 -
Tax 318 359 379 369 -170 -247 -470 -
NP -1,162 -3,186 -4,444 -4,269 -2,985 -1,016 1,296 -
-
NP to SH -1,162 -3,186 -4,444 -4,269 -2,985 -1,016 1,296 -
-
Tax Rate - - - - - - 26.61% -
Total Cost 163,074 152,657 150,073 147,897 141,151 137,193 130,379 16.10%
-
Net Worth 69,498 69,013 68,913 69,353 73,116 76,006 78,183 -7.55%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - 779 779 779 -
Div Payout % - - - - 0.00% 0.00% 60.14% -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 69,498 69,013 68,913 69,353 73,116 76,006 78,183 -7.55%
NOSH 38,888 38,695 38,739 38,745 38,685 38,709 39,178 -0.49%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin -0.72% -2.13% -3.05% -2.97% -2.16% -0.75% 0.98% -
ROE -1.67% -4.62% -6.45% -6.16% -4.08% -1.34% 1.66% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 416.35 386.27 375.92 370.70 357.15 351.79 336.09 15.36%
EPS -2.99 -8.23 -11.47 -11.02 -7.72 -2.62 3.31 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.7871 1.7835 1.7789 1.79 1.89 1.9635 1.9956 -7.09%
Adjusted Per Share Value based on latest NOSH - 38,745
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 290.40 268.09 261.20 257.61 247.81 244.24 236.17 14.78%
EPS -2.08 -5.71 -7.97 -7.66 -5.35 -1.82 2.32 -
DPS 0.00 0.00 0.00 0.00 1.40 1.40 1.40 -
NAPS 1.2465 1.2378 1.236 1.2439 1.3114 1.3632 1.4023 -7.55%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 - - -
Price 1.22 0.84 0.90 0.70 0.71 0.00 0.00 -
P/RPS 0.29 0.22 0.24 0.19 0.20 0.00 0.00 -
P/EPS -40.83 -10.20 -7.85 -6.35 -9.20 0.00 0.00 -
EY -2.45 -9.80 -12.75 -15.74 -10.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.68 0.47 0.51 0.39 0.38 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 22/04/04 30/01/04 16/10/03 25/07/03 08/05/03 24/01/03 21/10/02 -
Price 1.50 1.07 0.86 0.93 0.68 0.78 0.00 -
P/RPS 0.36 0.28 0.23 0.25 0.19 0.22 0.00 -
P/EPS -50.20 -13.00 -7.50 -8.44 -8.81 -29.72 0.00 -
EY -1.99 -7.69 -13.34 -11.85 -11.35 -3.36 0.00 -
DY 0.00 0.00 0.00 0.00 2.94 2.56 0.00 -
P/NAPS 0.84 0.60 0.48 0.52 0.36 0.40 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