[HARBOUR] YoY TTM Result on 30-Jun-2003 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -159.47%
YoY- -170.75%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 217,536 229,782 158,117 2,754 25,808 255,230 344,249 -7.36%
PBT 4,392 6,540 16,111 -141,297 -50,765 -378,586 -118,426 -
Tax -501 -4,071 -4,942 -319 -1,540 378,586 140,071 -
NP 3,891 2,469 11,169 -141,616 -52,305 0 21,645 -24.86%
-
NP to SH 3,963 2,469 11,169 -141,616 -52,305 -372,734 -122,666 -
-
Tax Rate 11.41% 62.25% 30.67% - - - - -
Total Cost 213,645 227,313 146,948 144,370 78,113 255,230 322,604 -6.63%
-
Net Worth 169,048 69,033 67,200 -438,953 -296,508 -323,082 93,062 10.45%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 169,048 69,033 67,200 -438,953 -296,508 -323,082 93,062 10.45%
NOSH 181,772 181,666 181,621 192,523 192,537 166,340 166,391 1.48%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.79% 1.07% 7.06% -5,142.19% -202.67% 0.00% 6.29% -
ROE 2.34% 3.58% 16.62% 0.00% 0.00% 0.00% -131.81% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 119.68 126.49 87.06 1.43 13.40 153.44 206.89 -8.71%
EPS 2.18 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 0.00 -
NAPS 0.93 0.38 0.37 -2.28 -1.54 -1.9423 0.5593 8.84%
Adjusted Per Share Value based on latest NOSH - 192,523
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 54.55 57.63 39.65 0.69 6.47 64.01 86.33 -7.36%
EPS 0.99 0.62 2.80 -35.51 -13.12 -93.48 -30.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4239 0.1731 0.1685 -1.1008 -0.7436 -0.8102 0.2334 10.45%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.58 0.65 1.24 0.02 0.09 0.51 1.82 -
P/RPS 0.48 0.51 1.42 1.40 0.67 0.33 0.88 -9.60%
P/EPS 26.60 47.83 20.16 -0.03 -0.33 -0.23 -2.47 -
EY 3.76 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 0.00 -
P/NAPS 0.62 1.71 3.35 0.00 0.00 0.00 3.25 -24.11%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 27/08/04 29/08/03 30/08/02 27/08/01 30/08/00 -
Price 0.57 0.63 1.05 0.02 0.04 0.49 1.78 -
P/RPS 0.48 0.50 1.21 1.40 0.30 0.32 0.86 -9.25%
P/EPS 26.14 46.35 17.07 -0.03 -0.15 -0.22 -2.41 -
EY 3.82 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 0.00 -
P/NAPS 0.61 1.66 2.84 0.00 0.00 0.00 3.18 -24.04%

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