[HPI] YoY Cumulative Quarter 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- -137.92%
YoY- -201.82%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Cumulative Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 174,353 140,259 123,032 104,748 96,142 113,636 96,491 10.35%
PBT 6,975 119 23 -3,135 3,783 6,971 2,032 22.80%
Tax -1,170 64 -166 -115 -591 -815 -130 44.20%
NP 5,805 183 -143 -3,250 3,192 6,156 1,902 20.42%
-
NP to SH 5,805 183 -143 -3,250 3,192 6,156 1,902 20.42%
-
Tax Rate 16.77% -53.78% 721.74% - 15.62% 11.69% 6.40% -
Total Cost 168,548 140,076 123,175 107,998 92,950 107,480 94,589 10.10%
-
Net Worth 75,260 67,633 69,068 73,125 77,238 67,659 60,338 3.75%
Dividend
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Net Worth 75,260 67,633 69,068 73,125 77,238 67,659 60,338 3.75%
NOSH 42,589 42,558 38,648 38,690 38,690 35,056 35,027 3.31%
Ratio Analysis
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
NP Margin 3.33% 0.13% -0.12% -3.10% 3.32% 5.42% 1.97% -
ROE 7.71% 0.27% -0.21% -4.44% 4.13% 9.10% 3.15% -
Per Share
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 409.38 329.57 318.33 270.73 248.49 324.15 275.47 6.82%
EPS 13.63 0.43 -0.37 -8.40 8.25 17.56 5.43 16.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7671 1.5892 1.7871 1.89 1.9963 1.93 1.7226 0.42%
Adjusted Per Share Value based on latest NOSH - 38,685
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
RPS 312.71 251.56 220.67 187.87 172.44 203.81 173.06 10.35%
EPS 10.41 0.33 -0.26 -5.83 5.73 11.04 3.41 20.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3498 1.213 1.2388 1.3115 1.3853 1.2135 1.0822 3.74%
Price Multiplier on Financial Quarter End Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 - - - -
Price 0.61 1.56 1.22 0.71 0.00 0.00 0.00 -
P/RPS 0.15 0.47 0.38 0.26 0.00 0.00 0.00 -
P/EPS 4.48 362.79 -329.73 -8.45 0.00 0.00 0.00 -
EY 22.34 0.28 -0.30 -11.83 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.98 0.68 0.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Date 22/05/06 18/04/05 22/04/04 08/05/03 22/04/02 20/04/01 28/04/00 -
Price 0.65 1.48 1.50 0.68 0.00 0.00 0.00 -
P/RPS 0.16 0.45 0.47 0.25 0.00 0.00 0.00 -
P/EPS 4.77 344.19 -405.41 -8.10 0.00 0.00 0.00 -
EY 20.97 0.29 -0.25 -12.35 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.93 0.84 0.36 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