[HARBOUR] QoQ Annualized Quarter Result on 31-Mar-2004 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 2061.11%
YoY- 126.31%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 212,672 225,872 111,591 72,190 4,902 186,104 2,754 1689.68%
PBT 12,976 25,168 12,746 7,270 384 13,460 -141,297 -
Tax -4,222 -7,804 -3,763 -37,565 -54,120 -4,720 -319 455.16%
NP 8,754 17,364 8,983 -30,294 -53,736 8,740 -141,616 -
-
NP to SH 8,754 17,364 8,983 5,705 264 8,740 -141,616 -
-
Tax Rate 32.54% 31.01% 29.52% 516.71% 14,093.75% 35.07% - -
Total Cost 203,918 208,508 102,608 102,485 58,638 177,364 144,370 25.75%
-
Net Worth 71,126 70,836 67,281 63,729 62,228 56,445 -438,940 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 71,126 70,836 67,281 63,729 62,228 56,445 -438,940 -
NOSH 182,374 181,631 181,842 182,085 188,571 182,083 192,517 -3.52%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 4.12% 7.69% 8.05% -41.96% -1,096.21% 4.70% -5,142.19% -
ROE 12.31% 24.51% 13.35% 8.95% 0.42% 15.48% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 116.61 124.36 61.37 39.65 2.60 102.21 1.43 1755.55%
EPS 4.80 9.56 4.94 3.13 0.14 4.80 -73.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.37 0.35 0.33 0.31 -2.28 -
Adjusted Per Share Value based on latest NOSH - 181,929
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 53.11 56.41 27.87 18.03 1.22 46.48 0.69 1685.81%
EPS 2.19 4.34 2.24 1.42 0.07 2.18 -35.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1776 0.1769 0.168 0.1592 0.1554 0.141 -1.0963 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.99 1.02 1.24 1.49 0.02 0.02 0.02 -
P/RPS 0.85 0.82 2.02 3.76 0.77 0.02 0.00 -
P/EPS 20.63 10.67 25.10 47.55 14.29 0.42 0.00 -
EY 4.85 9.37 3.98 2.10 7.00 240.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.62 3.35 4.26 0.06 0.06 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 25/05/04 13/02/04 02/01/04 29/08/03 -
Price 0.94 1.00 1.05 1.50 1.77 0.02 0.02 -
P/RPS 0.81 0.80 1.71 3.78 68.09 0.02 0.00 -
P/EPS 19.58 10.46 21.26 47.87 1,264.29 0.42 0.00 -
EY 5.11 9.56 4.70 2.09 0.08 240.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.56 2.84 4.29 5.36 0.06 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