[HARBOUR] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -159.47%
YoY- -170.75%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 101,214 50,065 48,817 2,754 9,608 12,940 19,728 197.17%
PBT -116,187 -126,319 -132,085 -141,297 -55,465 -50,451 -45,096 87.82%
Tax -2,700 -1,793 -1,303 -319 39,201 39,264 39,053 -
NP -118,887 -128,112 -133,388 -141,616 -16,264 -11,187 -6,043 627.44%
-
NP to SH -118,887 -128,112 -133,388 -141,616 -54,579 -50,119 -45,498 89.60%
-
Tax Rate - - - - - - - -
Total Cost 220,101 178,177 182,205 144,370 25,872 24,127 25,771 317.27%
-
Net Worth 63,675 62,228 56,445 -438,953 -313,466 -308,254 -304,074 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 63,675 62,228 56,445 -438,953 -313,466 -308,254 -304,074 -
NOSH 181,929 188,571 182,083 192,523 192,310 192,659 192,452 -3.67%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -117.46% -255.89% -273.24% -5,142.19% -169.28% -86.45% -30.63% -
ROE -186.71% -205.87% -236.31% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 55.63 26.55 26.81 1.43 5.00 6.72 10.25 208.51%
EPS -65.35 -67.94 -73.26 -73.56 -28.38 -26.01 -23.64 96.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.31 -2.28 -1.63 -1.60 -1.58 -
Adjusted Per Share Value based on latest NOSH - 192,523
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 25.28 12.50 12.19 0.69 2.40 3.23 4.93 197.06%
EPS -29.69 -32.00 -33.31 -35.37 -13.63 -12.52 -11.36 89.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.159 0.1554 0.141 -1.0963 -0.7829 -0.7699 -0.7594 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.49 0.02 0.02 0.02 0.02 0.04 0.05 -
P/RPS 2.68 0.08 0.07 1.40 0.40 0.60 0.49 210.10%
P/EPS -2.28 -0.03 -0.03 -0.03 -0.07 -0.15 -0.21 389.60%
EY -43.86 -3,396.91 -3,662.83 -3,677.89 -1,419.03 -650.36 -472.82 -79.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 0.06 0.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 13/02/04 02/01/04 29/08/03 30/05/03 28/02/03 26/11/02 -
Price 1.50 1.77 0.02 0.02 0.02 0.02 0.04 -
P/RPS 2.70 6.67 0.07 1.40 0.40 0.30 0.39 262.81%
P/EPS -2.30 -2.61 -0.03 -0.03 -0.07 -0.08 -0.17 466.88%
EY -43.57 -38.38 -3,662.83 -3,677.89 -1,419.03 -1,300.72 -591.03 -82.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 5.36 0.06 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