[HARBOUR] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -10.16%
YoY- 85.98%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 48,817 2,754 9,608 12,940 19,728 25,808 42,152 10.27%
PBT -132,085 -141,297 -55,465 -50,451 -45,096 -50,765 -313,872 -43.81%
Tax -1,303 -319 39,201 39,264 39,053 -1,540 300,278 -
NP -133,388 -141,616 -16,264 -11,187 -6,043 -52,305 -13,594 357.69%
-
NP to SH -133,388 -141,616 -54,579 -50,119 -45,498 -52,305 -314,962 -43.57%
-
Tax Rate - - - - - - - -
Total Cost 182,205 144,370 25,872 24,127 25,771 78,113 55,746 120.08%
-
Net Worth 56,445 -438,953 -313,466 -308,254 -304,074 -296,508 -303,332 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 56,445 -438,953 -313,466 -308,254 -304,074 -296,508 -303,332 -
NOSH 182,083 192,523 192,310 192,659 192,452 192,537 192,812 -3.74%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -273.24% -5,142.19% -169.28% -86.45% -30.63% -202.67% -32.25% -
ROE -236.31% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 26.81 1.43 5.00 6.72 10.25 13.40 21.86 14.56%
EPS -73.26 -73.56 -28.38 -26.01 -23.64 -27.17 -163.35 -41.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 -2.28 -1.63 -1.60 -1.58 -1.54 -1.5732 -
Adjusted Per Share Value based on latest NOSH - 192,659
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 12.24 0.69 2.41 3.25 4.95 6.47 10.57 10.26%
EPS -33.45 -35.51 -13.69 -12.57 -11.41 -13.12 -78.99 -43.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1416 -1.1008 -0.7861 -0.7731 -0.7626 -0.7436 -0.7607 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.02 0.02 0.02 0.04 0.05 0.09 0.17 -
P/RPS 0.07 1.40 0.40 0.60 0.49 0.67 0.78 -79.92%
P/EPS -0.03 -0.03 -0.07 -0.15 -0.21 -0.33 -0.10 -55.15%
EY -3,662.83 -3,677.89 -1,419.03 -650.36 -472.82 -301.85 -960.89 143.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 02/01/04 29/08/03 30/05/03 28/02/03 26/11/02 30/08/02 30/05/02 -
Price 0.02 0.02 0.02 0.02 0.04 0.04 0.14 -
P/RPS 0.07 1.40 0.40 0.30 0.39 0.30 0.64 -77.09%
P/EPS -0.03 -0.03 -0.07 -0.08 -0.17 -0.15 -0.09 -51.89%
EY -3,662.83 -3,677.89 -1,419.03 -1,300.72 -591.03 -679.15 -1,166.80 114.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 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