[HPI] YoY Cumulative Quarter Result on 30-Nov-2001 [#2]

Announcement Date
30-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
30-Nov-2001 [#2]
Profit Trend
QoQ- 65.71%
YoY- -38.17%
Quarter Report
View:
Show?
Cumulative Result
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Revenue 95,513 80,050 74,207 67,590 82,243 64,860 57,517 -0.53%
PBT 303 -159 -1,252 3,620 5,713 1,740 1,361 1.60%
Tax -92 -124 -114 -513 -688 -150 145 -
NP 211 -283 -1,366 3,107 5,025 1,590 1,506 2.11%
-
NP to SH 211 -283 -1,366 3,107 5,025 1,590 1,506 2.11%
-
Tax Rate 30.36% - - 14.17% 12.04% 8.62% -10.65% -
Total Cost 95,302 80,333 75,573 64,483 77,218 63,270 56,011 -0.56%
-
Net Worth 68,336 69,141 75,981 77,148 66,639 60,206 0 -100.00%
Dividend
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Net Worth 68,336 69,141 75,981 77,148 66,639 60,206 0 -100.00%
NOSH 39,074 38,767 38,696 38,692 35,066 35,022 35,023 -0.11%
Ratio Analysis
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
NP Margin 0.22% -0.35% -1.84% 4.60% 6.11% 2.45% 2.62% -
ROE 0.31% -0.41% -1.80% 4.03% 7.54% 2.64% 0.00% -
Per Share
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 244.44 206.49 191.76 174.69 234.54 185.20 164.23 -0.42%
EPS 0.54 -0.73 -3.53 8.03 14.33 4.54 4.30 2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7489 1.7835 1.9635 1.9939 1.9004 1.7191 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 38,742
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 171.31 143.57 133.10 121.23 147.51 116.33 103.16 -0.53%
EPS 0.38 -0.51 -2.45 5.57 9.01 2.85 2.70 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2257 1.2401 1.3628 1.3837 1.1952 1.0798 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 30/11/04 28/11/03 - - - - - -
Price 1.23 0.84 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.50 0.41 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 227.78 -115.07 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 0.44 -0.87 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.47 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 18/01/05 30/01/04 24/01/03 30/01/02 15/01/01 31/01/00 - -
Price 1.31 1.07 0.78 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.52 0.41 0.00 0.00 0.00 0.00 -100.00%
P/EPS 242.59 -146.58 -22.10 0.00 0.00 0.00 0.00 -100.00%
EY 0.41 -0.68 -4.53 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 0.40 0.00 0.00 0.00 0.00 -100.00%

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