[HARBOUR] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -553.05%
YoY- -128.29%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 72,190 4,902 186,104 2,754 2,945 3,332 1,852 1047.06%
PBT 7,270 384 13,460 -141,297 -21,722 -22,842 -23,388 -
Tax -37,565 -54,120 -4,720 -319 37 468 -784 1216.10%
NP -30,294 -53,736 8,740 -141,616 -21,685 -22,374 -24,172 16.22%
-
NP to SH 5,705 264 8,740 -141,616 -21,685 -22,374 -24,172 -
-
Tax Rate 516.71% 14,093.75% 35.07% - - - - -
Total Cost 102,485 58,638 177,364 144,370 24,630 25,706 26,024 149.16%
-
Net Worth 63,729 62,228 56,445 -438,940 -313,731 -308,075 -304,074 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 63,729 62,228 56,445 -438,940 -313,731 -308,075 -304,074 -
NOSH 182,085 188,571 182,083 192,517 192,473 192,547 192,452 -3.62%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -41.96% -1,096.21% 4.70% -5,142.19% -736.26% -671.49% -1,305.18% -
ROE 8.95% 0.42% 15.48% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 39.65 2.60 102.21 1.43 1.53 1.73 0.96 1092.15%
EPS 3.13 0.14 4.80 -73.56 -11.27 -11.62 -12.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.31 -2.28 -1.63 -1.60 -1.58 -
Adjusted Per Share Value based on latest NOSH - 192,523
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 18.03 1.22 46.48 0.69 0.74 0.83 0.46 1051.30%
EPS 1.42 0.07 2.18 -35.37 -5.42 -5.59 -6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.1554 0.141 -1.0963 -0.7835 -0.7694 -0.7594 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.49 0.02 0.02 0.02 0.02 0.04 0.05 -
P/RPS 3.76 0.77 0.02 0.00 0.00 0.00 0.00 -
P/EPS 47.55 14.29 0.42 0.00 0.00 0.00 0.00 -
EY 2.10 7.00 240.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 0.06 0.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 13/02/04 02/01/04 29/08/03 30/05/03 28/02/03 26/11/02 -
Price 1.50 1.77 0.02 0.02 0.02 0.02 0.04 -
P/RPS 3.78 68.09 0.02 0.00 0.00 0.00 0.00 -
P/EPS 47.87 1,264.29 0.42 0.00 0.00 0.00 0.00 -
EY 2.09 0.08 240.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 5.36 0.06 0.00 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