[HPI] YoY Cumulative Quarter Result on 30-Nov-2002 [#2]

Announcement Date
24-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- -377.62%
YoY- -143.97%
View:
Show?
Cumulative Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 116,319 95,513 80,050 74,207 67,590 82,243 64,860 -0.61%
PBT 4,301 303 -159 -1,252 3,620 5,713 1,740 -0.95%
Tax -766 -92 -124 -114 -513 -688 -150 -1.71%
NP 3,535 211 -283 -1,366 3,107 5,025 1,590 -0.84%
-
NP to SH 3,535 211 -283 -1,366 3,107 5,025 1,590 -0.84%
-
Tax Rate 17.81% 30.36% - - 14.17% 12.04% 8.62% -
Total Cost 112,784 95,302 80,333 75,573 64,483 77,218 63,270 -0.61%
-
Net Worth 70,052 68,336 69,141 75,981 77,148 66,639 60,206 -0.16%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 70,052 68,336 69,141 75,981 77,148 66,639 60,206 -0.16%
NOSH 42,590 39,074 38,767 38,696 38,692 35,066 35,022 -0.20%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 3.04% 0.22% -0.35% -1.84% 4.60% 6.11% 2.45% -
ROE 5.05% 0.31% -0.41% -1.80% 4.03% 7.54% 2.64% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 273.11 244.44 206.49 191.76 174.69 234.54 185.20 -0.41%
EPS 8.30 0.54 -0.73 -3.53 8.03 14.33 4.54 -0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6448 1.7489 1.7835 1.9635 1.9939 1.9004 1.7191 0.04%
Adjusted Per Share Value based on latest NOSH - 38,709
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 208.63 171.31 143.57 133.10 121.23 147.51 116.33 -0.61%
EPS 6.34 0.38 -0.51 -2.45 5.57 9.01 2.85 -0.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2564 1.2257 1.2401 1.3628 1.3837 1.1952 1.0798 -0.16%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 - - - - -
Price 0.63 1.23 0.84 0.00 0.00 0.00 0.00 -
P/RPS 0.23 0.50 0.41 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.59 227.78 -115.07 0.00 0.00 0.00 0.00 -100.00%
EY 13.17 0.44 -0.87 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 0.38 0.70 0.47 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 12/01/06 18/01/05 30/01/04 24/01/03 30/01/02 15/01/01 31/01/00 -
Price 0.47 1.31 1.07 0.78 0.00 0.00 0.00 -
P/RPS 0.17 0.54 0.52 0.41 0.00 0.00 0.00 -100.00%
P/EPS 5.66 242.59 -146.58 -22.10 0.00 0.00 0.00 -100.00%
EY 17.66 0.41 -0.68 -4.53 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 0.29 0.75 0.60 0.40 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