[HARBOUR] YoY Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -45.38%
YoY- 30.27%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 162,027 162,411 54,143 2,209 17,338 187,834 264,100 -7.81%
PBT 4,443 3,255 5,453 -16,292 -21,249 -127,677 -81,734 -
Tax -1,974 -2,530 -28,174 28 -2,074 127,677 81,734 -
NP 2,469 725 -22,721 -16,264 -23,323 0 0 -
-
NP to SH 2,527 725 4,279 -16,264 -23,323 -121,261 -83,582 -
-
Tax Rate 44.43% 77.73% 516.67% - - - - -
Total Cost 159,558 161,686 76,864 18,473 40,661 187,834 264,100 -8.05%
-
Net Worth 167,254 67,062 63,729 -313,731 -302,987 -29,758 143,644 2.56%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 167,254 67,062 63,729 -313,731 -302,987 -29,758 143,644 2.56%
NOSH 181,798 181,249 182,085 192,473 192,592 166,338 167,164 1.40%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.52% 0.45% -41.96% -736.26% -134.52% 0.00% 0.00% -
ROE 1.51% 1.08% 6.71% 0.00% 0.00% 0.00% -58.19% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 89.12 89.61 29.73 1.15 9.00 112.92 157.99 -9.09%
EPS 1.39 0.40 2.35 -8.45 -12.11 -72.90 -50.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.37 0.35 -1.63 -1.5732 -0.1789 0.8593 1.14%
Adjusted Per Share Value based on latest NOSH - 192,310
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 40.47 40.56 13.52 0.55 4.33 46.91 65.96 -7.81%
EPS 0.63 0.18 1.07 -4.06 -5.82 -30.28 -20.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4177 0.1675 0.1592 -0.7835 -0.7567 -0.0743 0.3588 2.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.56 0.83 1.49 0.02 0.17 0.58 3.36 -
P/RPS 0.63 0.93 5.01 0.00 1.89 0.51 2.13 -18.36%
P/EPS 40.29 207.50 63.40 0.00 -1.40 -0.80 -6.72 -
EY 2.48 0.48 1.58 0.00 -71.24 -125.69 -14.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 2.24 4.26 0.00 0.00 0.00 3.91 -26.61%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 30/05/05 25/05/04 30/05/03 30/05/02 29/05/01 02/08/00 -
Price 0.56 0.69 1.50 0.02 0.14 0.57 1.88 -
P/RPS 0.63 0.77 5.04 0.00 1.56 0.50 1.19 -10.05%
P/EPS 40.29 172.50 63.83 0.00 -1.16 -0.78 -3.76 -
EY 2.48 0.58 1.57 0.00 -86.50 -127.89 -26.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.86 4.29 0.00 0.00 0.00 2.19 -19.17%

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