[HPI] YoY TTM Result on 31-Aug-2002 [#1]

Stock
[HPI] HPI RESOURCES BHD
Announcement Date
21-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- -62.51%
YoY- -83.06%
Quarter Report
Latest QR
Upcoming QR
HPI's Result
HPI's Financial Summary
View:
Show?
TTM Result
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 202,295 179,440 145,629 131,675 137,294 144,540 32,282 -1.93%
PBT 412 478 -4,823 1,766 8,236 5,652 1,190 1.13%
Tax -374 -421 379 -470 -585 -631 -77 -1.66%
NP 38 57 -4,444 1,296 7,651 5,021 1,113 3.65%
-
NP to SH 38 57 -4,444 1,296 7,651 5,021 1,113 3.65%
-
Tax Rate 90.78% 88.08% - 26.61% 7.10% 11.16% 6.47% -
Total Cost 202,257 179,383 150,073 130,379 129,643 139,519 31,169 -1.96%
-
Net Worth 67,559 52,308 68,913 78,183 76,905 63,874 59,692 -0.13%
Dividend
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div - - - 779 1,052 706 - -
Div Payout % - - - 60.14% 13.76% 14.08% - -
Equity
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 67,559 52,308 68,913 78,183 76,905 63,874 59,692 -0.13%
NOSH 42,627 30,000 38,739 39,178 38,659 35,045 34,999 -0.20%
Ratio Analysis
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 0.02% 0.03% -3.05% 0.98% 5.57% 3.47% 3.45% -
ROE 0.06% 0.11% -6.45% 1.66% 9.95% 7.86% 1.86% -
Per Share
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 474.57 598.13 375.92 336.09 355.13 412.43 92.23 -1.72%
EPS 0.09 0.19 -11.47 3.31 19.79 14.33 3.18 3.86%
DPS 0.00 0.00 0.00 2.00 2.72 2.00 0.00 -
NAPS 1.5849 1.7436 1.7789 1.9956 1.9893 1.8226 1.7055 0.07%
Adjusted Per Share Value based on latest NOSH - 39,178
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 362.83 321.84 261.20 236.17 246.25 259.24 57.90 -1.93%
EPS 0.07 0.10 -7.97 2.32 13.72 9.01 2.00 3.62%
DPS 0.00 0.00 0.00 1.40 1.89 1.27 0.00 -
NAPS 1.2117 0.9382 1.236 1.4023 1.3794 1.1456 1.0706 -0.13%
Price Multiplier on Financial Quarter End Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 31/08/05 31/08/04 29/08/03 - - - - -
Price 0.70 1.32 0.90 0.00 0.00 0.00 0.00 -
P/RPS 0.15 0.22 0.24 0.00 0.00 0.00 0.00 -100.00%
P/EPS 785.24 694.74 -7.85 0.00 0.00 0.00 0.00 -100.00%
EY 0.13 0.14 -12.75 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 0.44 0.76 0.51 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 27/10/05 27/10/04 16/10/03 21/10/02 29/10/01 20/10/00 - -
Price 0.60 0.81 0.86 0.00 0.00 0.00 0.00 -
P/RPS 0.13 0.14 0.23 0.00 0.00 0.00 0.00 -100.00%
P/EPS 673.06 426.32 -7.50 0.00 0.00 0.00 0.00 -100.00%
EY 0.15 0.23 -13.34 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 0.46 0.48 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