[HPI] YoY 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- -74.44%
YoY- -2316.47%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
Quarter Result
28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 29/02/00 CAGR
Revenue 58,034 44,745 42,982 30,541 28,552 31,393 31,631 10.63%
PBT 2,674 -182 182 -1,883 163 1,258 292 44.61%
Tax -404 155 -42 -1 -78 -127 20 -
NP 2,270 -27 140 -1,884 85 1,131 312 39.18%
-
NP to SH 2,270 -27 140 -1,884 85 1,131 312 39.18%
-
Tax Rate 15.11% - 23.08% - 47.85% 10.10% -6.85% -
Total Cost 55,764 44,772 42,842 32,425 28,467 30,262 31,319 10.08%
-
Net Worth 75,259 71,514 69,498 73,116 77,129 67,579 60,387 3.73%
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 75,259 71,514 69,498 73,116 77,129 67,579 60,387 3.73%
NOSH 42,589 45,000 38,888 38,685 38,636 35,015 35,056 3.29%
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 3.91% -0.06% 0.33% -6.17% 0.30% 3.60% 0.99% -
ROE 3.02% -0.04% 0.20% -2.58% 0.11% 1.67% 0.52% -
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 136.26 99.43 110.53 78.95 73.90 89.65 90.23 7.10%
EPS 5.33 -0.06 0.36 -4.87 0.22 3.23 0.89 34.74%
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 104.09 80.25 77.09 54.78 51.21 56.31 56.73 10.64%
EPS 4.07 -0.05 0.25 -3.38 0.15 2.03 0.56 39.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3498 1.2827 1.2465 1.3114 1.3834 1.2121 1.0831 3.73%
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 0.45 1.57 1.10 0.90 0.00 0.00 0.00 -
P/EPS 11.44 -2,600.00 338.89 -14.58 0.00 0.00 0.00 -
EY 8.74 -0.04 0.30 -6.86 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 0.48 1.49 1.36 0.86 0.00 0.00 0.00 -
P/EPS 12.20 -2,466.67 416.67 -13.96 0.00 0.00 0.00 -
EY 8.20 -0.04 0.24 -7.16 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