[HARBOUR] YoY Annualized Quarter 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- 7.44%
YoY- 13.79%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 215,850 212,672 4,902 3,332 27,574 294,238 372,882 0.58%
PBT 9,032 12,976 384 -22,842 -23,324 -55,326 -212,786 -
Tax -3,406 -4,222 -54,120 468 -2,630 55,326 212,786 -
NP 5,626 8,754 -53,736 -22,374 -25,954 0 0 -100.00%
-
NP to SH 5,556 8,754 264 -22,374 -25,954 -52,298 -205,206 -
-
Tax Rate 37.71% 32.54% 14,093.75% - - - - -
Total Cost 210,224 203,918 58,638 25,706 53,528 294,238 372,882 0.61%
-
Net Worth 167,043 71,126 62,228 -308,075 -299,036 69,497 115,687 -0.38%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 167,043 71,126 62,228 -308,075 -299,036 69,497 115,687 -0.38%
NOSH 181,568 182,374 188,571 192,547 188,619 166,342 162,939 -0.11%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.61% 4.12% -1,096.21% -671.49% -94.12% 0.00% 0.00% -
ROE 3.33% 12.31% 0.42% 0.00% 0.00% -75.25% -177.38% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 118.88 116.61 2.60 1.73 14.62 176.89 228.85 0.69%
EPS 3.06 4.80 0.14 -11.62 -13.76 -31.44 -125.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.39 0.33 -1.60 -1.5854 0.4178 0.71 -0.27%
Adjusted Per Share Value based on latest NOSH - 192,659
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 54.13 53.33 1.23 0.84 6.92 73.79 93.51 0.58%
EPS 1.39 2.20 0.07 -5.61 -6.51 -13.12 -51.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4189 0.1784 0.1561 -0.7726 -0.7499 0.1743 0.2901 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.58 0.99 0.02 0.04 0.43 0.88 0.00 -
P/RPS 0.49 0.85 0.77 0.00 2.94 0.50 0.00 -100.00%
P/EPS 18.95 20.63 14.29 0.00 -3.13 -2.80 0.00 -100.00%
EY 5.28 4.85 7.00 0.00 -32.00 -35.73 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 2.54 0.06 0.00 0.00 2.11 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/02/06 28/02/05 13/02/04 28/02/03 27/02/02 28/02/01 22/03/00 -
Price 0.55 0.94 1.77 0.02 0.26 0.81 2.94 -
P/RPS 0.46 0.81 68.09 0.00 1.78 0.46 1.28 1.09%
P/EPS 17.97 19.58 1,264.29 0.00 -1.89 -2.58 -2.33 -
EY 5.56 5.11 0.08 0.00 -52.92 -38.81 -42.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.41 5.36 0.00 0.00 1.94 4.14 2.07%

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