[HARBOUR] YoY 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- 102.57%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 69,515 53,419 49,868 2,451 1,203 7,991 81,853 -2.68%
PBT 963 2,171 196 192 -5,574 -221 -14,675 -
Tax -699 -817 -160 -60 430 -303 14,675 -
NP 264 1,354 36 132 -5,144 -524 0 -
-
NP to SH 103 1,343 36 132 -5,144 -524 -13,104 -
-
Tax Rate 72.59% 37.63% 81.63% 31.25% - - - -
Total Cost 69,251 52,065 49,832 2,319 6,347 8,515 81,853 -2.74%
-
Net Worth 193,639 166,967 70,199 62,228 -308,254 -296,130 69,477 18.62%
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 193,639 166,967 70,199 62,228 -308,254 -296,130 69,477 18.62%
NOSH 205,999 181,486 180,000 188,571 192,659 186,785 166,294 3.63%
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 0.38% 2.53% 0.07% 5.39% -427.60% -6.56% 0.00% -
ROE 0.05% 0.80% 0.05% 0.21% 0.00% 0.00% -18.86% -
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 33.75 29.43 27.70 1.30 0.62 4.28 49.22 -6.09%
EPS 0.05 0.74 0.02 0.07 -2.67 -0.28 -7.88 -
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 17.43 13.40 12.51 0.61 0.30 2.00 20.53 -2.69%
EPS 0.03 0.34 0.01 0.03 -1.29 -0.13 -3.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4856 0.4187 0.1761 0.1561 -0.7731 -0.7426 0.1742 18.62%
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 1.45 1.97 3.57 1.54 0.00 10.05 1.79 -3.44%
P/EPS 980.00 78.38 4,950.00 28.57 0.00 -153.28 -11.17 -
EY 0.10 1.28 0.02 3.50 0.00 -0.65 -8.95 -
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 2.10 1.87 3.39 136.18 0.00 6.08 1.65 4.09%
P/EPS 1,420.00 74.32 4,700.00 2,528.57 0.00 -92.68 -10.28 -
EY 0.07 1.35 0.02 0.04 0.00 -1.08 -9.73 -
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