[HARBOUR] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
02-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 101.74%
YoY- 136.16%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 57,448 51,692 2,451 46,526 545 543 1,203 1219.35%
PBT 7,293 5,261 192 3,365 -125,005 -4,871 -5,574 -
Tax -2,589 -1,113 -60 -1,180 -347 -206 430 -
NP 4,704 4,148 132 2,185 -125,352 -5,077 -5,144 -
-
NP to SH 4,704 4,148 132 2,185 -125,352 -5,077 -5,144 -
-
Tax Rate 35.50% 21.16% 31.25% 35.07% - - - -
Total Cost 52,744 47,544 2,319 44,341 125,897 5,620 6,347 310.79%
-
Net Worth 67,200 63,675 62,228 56,445 -438,953 -313,466 -308,254 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 67,200 63,675 62,228 56,445 -438,953 -313,466 -308,254 -
NOSH 181,621 181,929 188,571 182,083 192,523 192,310 192,659 -3.86%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.19% 8.02% 5.39% 4.70% -23,000.37% -934.99% -427.60% -
ROE 7.00% 6.51% 0.21% 3.87% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 31.63 28.41 1.30 25.55 0.28 0.28 0.62 1278.83%
EPS 2.59 2.28 0.07 1.20 -65.11 -2.64 -2.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.35 0.33 0.31 -2.28 -1.63 -1.60 -
Adjusted Per Share Value based on latest NOSH - 182,083
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.35 12.91 0.61 11.62 0.14 0.14 0.30 1220.82%
EPS 1.17 1.04 0.03 0.55 -31.31 -1.27 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1678 0.159 0.1554 0.141 -1.0963 -0.7829 -0.7699 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.24 1.49 0.02 0.02 0.02 0.02 0.04 -
P/RPS 3.92 5.24 1.54 0.08 0.00 0.00 0.00 -
P/EPS 47.88 65.35 28.57 1.67 0.00 0.00 0.00 -
EY 2.09 1.53 3.50 60.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 4.26 0.06 0.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 13/02/04 02/01/04 29/08/03 30/05/03 28/02/03 -
Price 1.05 1.50 1.77 0.02 0.02 0.02 0.02 -
P/RPS 3.32 5.28 136.18 0.08 0.00 0.00 0.00 -
P/EPS 40.54 65.79 2,528.57 1.67 0.00 0.00 0.00 -
EY 2.47 1.52 0.04 60.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 4.29 5.36 0.06 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