[HARBOUR] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -96.98%
YoY- 101.18%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 225,872 111,591 72,190 4,902 186,104 2,754 2,945 1690.95%
PBT 25,168 12,746 7,270 384 13,460 -141,297 -21,722 -
Tax -7,804 -3,763 -37,565 -54,120 -4,720 -319 37 -
NP 17,364 8,983 -30,294 -53,736 8,740 -141,616 -21,685 -
-
NP to SH 17,364 8,983 5,705 264 8,740 -141,616 -21,685 -
-
Tax Rate 31.01% 29.52% 516.71% 14,093.75% 35.07% - - -
Total Cost 208,508 102,608 102,485 58,638 177,364 144,370 24,630 313.76%
-
Net Worth 70,836 67,281 63,729 62,228 56,445 -438,940 -313,731 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 70,836 67,281 63,729 62,228 56,445 -438,940 -313,731 -
NOSH 181,631 181,842 182,085 188,571 182,083 192,517 192,473 -3.78%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.69% 8.05% -41.96% -1,096.21% 4.70% -5,142.19% -736.26% -
ROE 24.51% 13.35% 8.95% 0.42% 15.48% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 124.36 61.37 39.65 2.60 102.21 1.43 1.53 1761.43%
EPS 9.56 4.94 3.13 0.14 4.80 -73.56 -11.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.35 0.33 0.31 -2.28 -1.63 -
Adjusted Per Share Value based on latest NOSH - 188,571
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 56.65 27.99 18.10 1.23 46.67 0.69 0.74 1688.73%
EPS 4.35 2.25 1.43 0.07 2.19 -35.51 -5.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1776 0.1687 0.1598 0.1561 0.1416 -1.1008 -0.7868 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.02 1.24 1.49 0.02 0.02 0.02 0.02 -
P/RPS 0.82 2.02 3.76 0.77 0.02 0.00 0.00 -
P/EPS 10.67 25.10 47.55 14.29 0.42 0.00 0.00 -
EY 9.37 3.98 2.10 7.00 240.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 3.35 4.26 0.06 0.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 27/08/04 25/05/04 13/02/04 02/01/04 29/08/03 30/05/03 -
Price 1.00 1.05 1.50 1.77 0.02 0.02 0.02 -
P/RPS 0.80 1.71 3.78 68.09 0.02 0.00 0.00 -
P/EPS 10.46 21.26 47.87 1,264.29 0.42 0.00 0.00 -
EY 9.56 4.70 2.09 0.08 240.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 2.84 4.29 5.36 0.06 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