[HARBOUR] QoQ TTM 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- 5.81%
YoY- -193.17%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 158,117 101,214 50,065 48,817 2,754 9,608 12,940 431.32%
PBT 16,111 -116,187 -126,319 -132,085 -141,297 -55,465 -50,451 -
Tax -4,942 -2,700 -1,793 -1,303 -319 39,201 39,264 -
NP 11,169 -118,887 -128,112 -133,388 -141,616 -16,264 -11,187 -
-
NP to SH 11,169 -118,887 -128,112 -133,388 -141,616 -54,579 -50,119 -
-
Tax Rate 30.67% - - - - - - -
Total Cost 146,948 220,101 178,177 182,205 144,370 25,872 24,127 233.87%
-
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 7.06% -117.46% -255.89% -273.24% -5,142.19% -169.28% -86.45% -
ROE 16.62% -186.71% -205.87% -236.31% 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 87.06 55.63 26.55 26.81 1.43 5.00 6.72 452.47%
EPS 6.15 -65.35 -67.94 -73.26 -73.56 -28.38 -26.01 -
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 39.49 25.28 12.50 12.19 0.69 2.40 3.23 431.51%
EPS 2.79 -29.69 -32.00 -33.31 -35.37 -13.63 -12.52 -
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 1.42 2.68 0.08 0.07 1.40 0.40 0.60 77.68%
P/EPS 20.16 -2.28 -0.03 -0.03 -0.03 -0.07 -0.15 -
EY 4.96 -43.86 -3,396.91 -3,662.83 -3,677.89 -1,419.03 -650.36 -
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 1.21 2.70 6.67 0.07 1.40 0.40 0.30 153.59%
P/EPS 17.07 -2.30 -2.61 -0.03 -0.03 -0.07 -0.08 -
EY 5.86 -43.57 -38.38 -3,662.83 -3,677.89 -1,419.03 -1,300.72 -
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