[HARBOUR] QoQ Annualized Quarter Result on 30-Sep-2001 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Sep-2001 [#1]
Profit Trend
QoQ- 88.21%
YoY- 17.66%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 25,484 23,117 27,574 23,184 213,324 250,445 294,238 -80.51%
PBT -60,495 -28,332 -23,324 -45,764 -430,030 -170,236 -55,326 6.15%
Tax -1,539 -2,765 -2,630 -4,048 430,030 170,236 55,326 -
NP -62,034 -31,097 -25,954 -49,812 0 0 0 -
-
NP to SH -62,034 -31,097 -25,954 -49,812 -422,628 -161,681 -52,298 12.08%
-
Tax Rate - - - - - - - -
Total Cost 87,518 54,214 53,528 72,996 213,324 250,445 294,238 -55.54%
-
Net Worth -296,442 -302,987 -299,036 0 -323,081 -29,758 69,497 -
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth -296,442 -302,987 -299,036 0 -323,081 -29,758 69,497 -
NOSH 192,495 192,592 188,619 172,113 166,339 166,338 166,342 10.25%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -243.42% -134.52% -94.12% -214.86% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -75.25% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 13.24 12.00 14.62 13.47 128.25 150.56 176.89 -82.32%
EPS -32.22 -16.15 -13.76 -28.96 -254.07 -97.20 -31.44 1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.54 -1.5732 -1.5854 0.00 -1.9423 -0.1789 0.4178 -
Adjusted Per Share Value based on latest NOSH - 172,113
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.39 5.80 6.92 5.81 53.50 62.81 73.79 -80.51%
EPS -15.56 -7.80 -6.51 -12.49 -105.99 -40.55 -13.12 12.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7434 -0.7598 -0.7499 0.00 -0.8102 -0.0746 0.1743 -
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.09 0.17 0.43 0.20 0.51 0.58 0.88 -
P/RPS 0.68 1.42 2.94 1.48 0.40 0.39 0.50 22.82%
P/EPS -0.28 -1.05 -3.13 -0.69 -0.20 -0.60 -2.80 -78.54%
EY -358.07 -94.98 -32.00 -144.71 -498.19 -167.59 -35.73 366.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 30/05/02 27/02/02 30/11/01 27/08/01 29/05/01 28/02/01 -
Price 0.04 0.14 0.26 0.63 0.49 0.57 0.81 -
P/RPS 0.30 1.17 1.78 4.68 0.38 0.38 0.46 -24.85%
P/EPS -0.12 -0.87 -1.89 -2.18 -0.19 -0.59 -2.58 -87.13%
EY -805.66 -115.33 -52.92 -45.94 -518.52 -170.53 -38.81 659.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 1.94 -

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