[HARBOUR] YoY Annualized 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- 106.17%
YoY- 136.16%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 275,880 218,024 225,872 186,104 1,852 23,184 236,240 2.61%
PBT 11,884 9,380 25,168 13,460 -23,388 -45,764 -58,620 -
Tax -4,560 -3,544 -7,804 -4,720 -784 -4,048 58,620 -
NP 7,324 5,836 17,364 8,740 -24,172 -49,812 0 -
-
NP to SH 7,840 5,740 17,364 8,740 -24,172 -49,812 -60,496 -
-
Tax Rate 38.37% 37.78% 31.01% 35.07% - - - -
Total Cost 268,556 212,188 208,508 177,364 26,024 72,996 236,240 2.15%
-
Net Worth 172,407 70,841 70,836 56,445 -304,074 0 82,940 12.96%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 172,407 70,841 70,836 56,445 -304,074 0 82,940 12.96%
NOSH 181,481 181,645 181,631 182,083 192,452 172,113 166,380 1.45%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.65% 2.68% 7.69% 4.70% -1,305.18% -214.86% 0.00% -
ROE 4.55% 8.10% 24.51% 15.48% 0.00% 0.00% -72.94% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 152.02 120.03 124.36 102.21 0.96 13.47 141.99 1.14%
EPS 4.32 3.16 9.56 4.80 -12.56 -28.96 -36.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.39 0.39 0.31 -1.58 0.00 0.4985 11.34%
Adjusted Per Share Value based on latest NOSH - 182,083
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 68.90 54.45 56.41 46.48 0.46 5.79 59.00 2.61%
EPS 1.96 1.43 4.34 2.18 -6.04 -12.44 -15.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4306 0.1769 0.1769 0.141 -0.7594 0.00 0.2071 12.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.61 0.62 1.02 0.02 0.05 0.20 1.31 -
P/RPS 0.40 0.52 0.82 0.02 0.00 1.48 0.92 -12.95%
P/EPS 14.12 19.62 10.67 0.42 0.00 -0.69 -3.60 -
EY 7.08 5.10 9.37 240.00 0.00 -144.71 -27.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.59 2.62 0.06 0.00 0.00 2.63 -20.97%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 24/11/06 24/11/05 26/11/04 02/01/04 26/11/02 30/11/01 30/11/00 -
Price 0.49 0.63 1.00 0.02 0.04 0.63 1.32 -
P/RPS 0.32 0.52 0.80 0.02 0.00 4.68 0.93 -16.28%
P/EPS 11.34 19.94 10.46 0.42 0.00 -2.18 -3.63 -
EY 8.82 5.02 9.56 240.00 0.00 -45.94 -27.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.62 2.56 0.06 0.00 0.00 2.65 -23.76%

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