[HARBOUR] QoQ Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 47.9%
YoY- 50.37%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,852 25,484 23,117 27,574 23,184 213,324 250,445 -96.19%
PBT -23,388 -60,495 -28,332 -23,324 -45,764 -430,030 -170,236 -73.34%
Tax -784 -1,539 -2,765 -2,630 -4,048 430,030 170,236 -
NP -24,172 -62,034 -31,097 -25,954 -49,812 0 0 -
-
NP to SH -24,172 -62,034 -31,097 -25,954 -49,812 -422,628 -161,681 -71.79%
-
Tax Rate - - - - - - - -
Total Cost 26,024 87,518 54,214 53,528 72,996 213,324 250,445 -77.86%
-
Net Worth -304,074 -296,442 -302,987 -299,036 0 -323,081 -29,758 370.22%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -304,074 -296,442 -302,987 -299,036 0 -323,081 -29,758 370.22%
NOSH 192,452 192,495 192,592 188,619 172,113 166,339 166,338 10.20%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -1,305.18% -243.42% -134.52% -94.12% -214.86% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 0.96 13.24 12.00 14.62 13.47 128.25 150.56 -96.55%
EPS -12.56 -32.22 -16.15 -13.76 -28.96 -254.07 -97.20 -74.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.58 -1.54 -1.5732 -1.5854 0.00 -1.9423 -0.1789 326.69%
Adjusted Per Share Value based on latest NOSH - 186,785
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 0.46 6.36 5.77 6.89 5.79 53.28 62.55 -96.20%
EPS -6.04 -15.49 -7.77 -6.48 -12.44 -105.55 -40.38 -71.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7594 -0.7404 -0.7567 -0.7468 0.00 -0.8069 -0.0743 370.29%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.05 0.09 0.17 0.43 0.20 0.51 0.58 -
P/RPS 0.00 0.68 1.42 2.94 1.48 0.40 0.39 -
P/EPS 0.00 -0.28 -1.05 -3.13 -0.69 -0.20 -0.60 -
EY 0.00 -358.07 -94.98 -32.00 -144.71 -498.19 -167.59 -
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 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 30/08/02 30/05/02 27/02/02 30/11/01 27/08/01 29/05/01 -
Price 0.04 0.04 0.14 0.26 0.63 0.49 0.57 -
P/RPS 0.00 0.30 1.17 1.78 4.68 0.38 0.38 -
P/EPS 0.00 -0.12 -0.87 -1.89 -2.18 -0.19 -0.59 -
EY 0.00 -805.66 -115.33 -52.92 -45.94 -518.52 -170.53 -
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 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