[HARBOUR] QoQ TTM Result on 30-Jun-2002 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 83.39%
YoY- 85.97%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 9,608 12,940 19,728 25,808 42,152 128,104 201,966 -86.89%
PBT -55,465 -50,451 -45,096 -50,765 -313,872 -360,918 -375,372 -72.08%
Tax 39,201 39,264 39,053 -1,540 300,278 347,941 362,919 -77.34%
NP -16,264 -11,187 -6,043 -52,305 -13,594 -12,977 -12,453 19.50%
-
NP to SH -54,579 -50,119 -45,498 -52,305 -314,962 -357,483 -370,063 -72.11%
-
Tax Rate - - - - - - - -
Total Cost 25,872 24,127 25,771 78,113 55,746 141,081 214,419 -75.61%
-
Net Worth -313,466 -308,254 -304,074 -296,508 -303,332 -296,130 0 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth -313,466 -308,254 -304,074 -296,508 -303,332 -296,130 0 -
NOSH 192,310 192,659 192,452 192,537 192,812 186,785 172,113 7.68%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -169.28% -86.45% -30.63% -202.67% -32.25% -10.13% -6.17% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 5.00 6.72 10.25 13.40 21.86 68.58 117.34 -87.82%
EPS -28.38 -26.01 -23.64 -27.17 -163.35 -191.39 -215.01 -74.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.63 -1.60 -1.58 -1.54 -1.5732 -1.5854 0.00 -
Adjusted Per Share Value based on latest NOSH - 192,537
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 2.41 3.25 4.95 6.47 10.57 32.13 50.65 -86.89%
EPS -13.69 -12.57 -11.41 -13.12 -78.99 -89.65 -92.81 -72.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7861 -0.7731 -0.7626 -0.7436 -0.7607 -0.7426 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.02 0.04 0.05 0.09 0.17 0.43 0.20 -
P/RPS 0.40 0.60 0.49 0.67 0.78 0.63 0.17 76.99%
P/EPS -0.07 -0.15 -0.21 -0.33 -0.10 -0.22 -0.09 -15.43%
EY -1,419.03 -650.36 -472.82 -301.85 -960.89 -445.09 -1,075.06 20.34%
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
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 26/11/02 30/08/02 30/05/02 27/02/02 30/11/01 -
Price 0.02 0.02 0.04 0.04 0.14 0.26 0.63 -
P/RPS 0.40 0.30 0.39 0.30 0.64 0.38 0.54 -18.14%
P/EPS -0.07 -0.08 -0.17 -0.15 -0.09 -0.14 -0.29 -61.26%
EY -1,419.03 -1,300.72 -591.03 -679.15 -1,166.80 -736.10 -341.29 158.79%
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