[HARBOUR] YoY Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -93.96%
YoY- 101.18%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 138,485 107,925 106,336 2,451 1,666 13,787 147,119 -1.00%
PBT 3,934 4,516 6,488 192 -11,421 -11,662 -27,663 -
Tax -1,839 -1,703 -2,111 -27,060 234 -1,315 27,663 -
NP 2,095 2,813 4,377 -26,868 -11,187 -12,977 0 -
-
NP to SH 2,063 2,778 4,377 132 -11,187 -12,977 -26,149 -
-
Tax Rate 46.75% 37.71% 32.54% 14,093.75% - - - -
Total Cost 136,390 105,112 101,959 29,319 12,853 26,764 147,119 -1.25%
-
Net Worth 171,612 167,043 71,126 62,228 -308,075 -299,036 69,497 16.25%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 171,612 167,043 71,126 62,228 -308,075 -299,036 69,497 16.25%
NOSH 182,566 181,568 182,374 188,571 192,547 188,619 166,342 1.56%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.51% 2.61% 4.12% -1,096.21% -671.49% -94.12% 0.00% -
ROE 1.20% 1.66% 6.15% 0.21% 0.00% 0.00% -37.63% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 75.85 59.44 58.31 1.30 0.87 7.31 88.44 -2.52%
EPS 1.13 1.53 2.40 0.07 -5.81 -6.88 -15.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.39 0.33 -1.60 -1.5854 0.4178 14.46%
Adjusted Per Share Value based on latest NOSH - 188,571
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 34.73 27.07 26.67 0.61 0.42 3.46 36.90 -1.00%
EPS 0.52 0.70 1.10 0.03 -2.81 -3.25 -6.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4304 0.4189 0.1784 0.1561 -0.7726 -0.7499 0.1743 16.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.49 0.58 0.99 0.02 0.04 0.43 0.88 -
P/RPS 0.65 0.98 1.70 1.54 0.00 5.88 0.99 -6.76%
P/EPS 43.36 37.91 41.25 28.57 0.00 -6.25 -5.60 -
EY 2.31 2.64 2.42 3.50 0.00 -16.00 -17.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 2.54 0.06 0.00 0.00 2.11 -20.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 17/02/06 28/02/05 13/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.71 0.55 0.94 1.77 0.02 0.26 0.81 -
P/RPS 0.94 0.93 1.61 136.18 0.00 3.56 0.92 0.35%
P/EPS 62.83 35.95 39.17 2,528.57 0.00 -3.78 -5.15 -
EY 1.59 2.78 2.55 0.04 0.00 -26.46 -19.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 2.41 5.36 0.00 0.00 1.94 -14.45%

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