[HARBOUR] YoY TTM Result on 30-Jun-2002 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 83.39%
YoY- 85.97%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 229,782 158,117 2,754 25,808 255,230 344,249 -7.76%
PBT 6,540 16,111 -141,297 -50,765 -378,586 -118,426 -
Tax -4,071 -4,942 -319 -1,540 378,586 140,071 -
NP 2,469 11,169 -141,616 -52,305 0 21,645 -35.20%
-
NP to SH 2,469 11,169 -141,616 -52,305 -372,734 -122,666 -
-
Tax Rate 62.25% 30.67% - - - - -
Total Cost 227,313 146,948 144,370 78,113 255,230 322,604 -6.75%
-
Net Worth 69,033 67,200 -438,953 -296,508 -323,082 93,062 -5.79%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 69,033 67,200 -438,953 -296,508 -323,082 93,062 -5.79%
NOSH 181,666 181,621 192,523 192,537 166,340 166,391 1.77%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.07% 7.06% -5,142.19% -202.67% 0.00% 6.29% -
ROE 3.58% 16.62% 0.00% 0.00% 0.00% -131.81% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 126.49 87.06 1.43 13.40 153.44 206.89 -9.36%
EPS 1.36 6.15 -73.56 -27.17 -224.08 -73.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 -2.28 -1.54 -1.9423 0.5593 -7.43%
Adjusted Per Share Value based on latest NOSH - 192,537
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 57.39 39.49 0.69 6.45 63.74 85.98 -7.76%
EPS 0.62 2.79 -35.37 -13.06 -93.09 -30.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1724 0.1678 -1.0963 -0.7405 -0.8069 0.2324 -5.79%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.65 1.24 0.02 0.09 0.51 1.82 -
P/RPS 0.51 1.42 1.40 0.67 0.33 0.88 -10.33%
P/EPS 47.83 20.16 -0.03 -0.33 -0.23 -2.47 -
EY 2.09 4.96 -3,677.89 -301.85 -439.37 -40.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.35 0.00 0.00 0.00 3.25 -12.04%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/05 27/08/04 29/08/03 30/08/02 27/08/01 30/08/00 -
Price 0.63 1.05 0.02 0.04 0.49 1.78 -
P/RPS 0.50 1.21 1.40 0.30 0.32 0.86 -10.27%
P/EPS 46.35 17.07 -0.03 -0.15 -0.22 -2.41 -
EY 2.16 5.86 -3,677.89 -679.15 -457.30 -41.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.84 0.00 0.00 0.00 3.18 -12.18%

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