[HARBOUR] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 7.44%
YoY- 13.79%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 186,104 2,754 2,945 3,332 1,852 25,484 23,117 301.17%
PBT 13,460 -141,297 -21,722 -22,842 -23,388 -60,495 -28,332 -
Tax -4,720 -319 37 468 -784 -1,539 -2,765 42.78%
NP 8,740 -141,616 -21,685 -22,374 -24,172 -62,034 -31,097 -
-
NP to SH 8,740 -141,616 -21,685 -22,374 -24,172 -62,034 -31,097 -
-
Tax Rate 35.07% - - - - - - -
Total Cost 177,364 144,370 24,630 25,706 26,024 87,518 54,214 120.21%
-
Net Worth 56,445 -438,940 -313,731 -308,075 -304,074 -296,442 -302,987 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 56,445 -438,940 -313,731 -308,075 -304,074 -296,442 -302,987 -
NOSH 182,083 192,517 192,473 192,547 192,452 192,495 192,592 -3.66%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.70% -5,142.19% -736.26% -671.49% -1,305.18% -243.42% -134.52% -
ROE 15.48% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 102.21 1.43 1.53 1.73 0.96 13.24 12.00 316.52%
EPS 4.80 -73.56 -11.27 -11.62 -12.56 -32.22 -16.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 -2.28 -1.63 -1.60 -1.58 -1.54 -1.5732 -
Adjusted Per Share Value based on latest NOSH - 192,659
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 46.67 0.69 0.74 0.84 0.46 6.39 5.80 301.04%
EPS 2.19 -35.51 -5.44 -5.61 -6.06 -15.56 -7.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1416 -1.1008 -0.7868 -0.7726 -0.7626 -0.7434 -0.7598 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.02 0.02 0.02 0.04 0.05 0.09 0.17 -
P/RPS 0.02 0.00 0.00 0.00 0.00 0.68 1.42 -94.15%
P/EPS 0.42 0.00 0.00 0.00 0.00 -0.28 -1.05 -
EY 240.00 0.00 0.00 0.00 0.00 -358.07 -94.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 02/01/04 29/08/03 30/05/03 28/02/03 26/11/02 30/08/02 30/05/02 -
Price 0.02 0.02 0.02 0.02 0.04 0.04 0.14 -
P/RPS 0.02 0.00 0.00 0.00 0.00 0.30 1.17 -93.34%
P/EPS 0.42 0.00 0.00 0.00 0.00 -0.12 -0.87 -
EY 240.00 0.00 0.00 0.00 0.00 -805.66 -115.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 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