[HARBOUR] YoY TTM Result on 31-Dec-2002 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -10.16%
YoY- 85.98%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 231,168 215,476 50,065 12,940 128,104 293,413 191,749 -0.19%
PBT 4,488 19,042 -126,319 -50,451 -360,918 -41,396 -106,360 -
Tax -3,617 -5,813 -1,793 39,264 347,941 63,041 106,360 -
NP 871 13,229 -128,112 -11,187 -12,977 21,645 0 -100.00%
-
NP to SH 836 13,229 -128,112 -50,119 -357,483 -48,049 -102,845 -
-
Tax Rate 80.59% 30.53% - - - - - -
Total Cost 230,297 202,247 178,177 24,127 141,081 271,768 191,749 -0.19%
-
Net Worth 166,967 70,199 62,228 -308,254 -296,130 69,477 115,675 -0.38%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 166,967 70,199 62,228 -308,254 -296,130 69,477 115,675 -0.38%
NOSH 181,486 180,000 188,571 192,659 186,785 166,294 162,923 -0.11%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 0.38% 6.14% -255.89% -86.45% -10.13% 7.38% 0.00% -
ROE 0.50% 18.84% -205.87% 0.00% 0.00% -69.16% -88.91% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 127.37 119.71 26.55 6.72 68.58 176.44 117.69 -0.08%
EPS 0.46 7.35 -67.94 -26.01 -191.39 -28.89 -63.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.39 0.33 -1.60 -1.5854 0.4178 0.71 -0.27%
Adjusted Per Share Value based on latest NOSH - 192,659
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 57.97 54.04 12.56 3.25 32.13 73.58 48.09 -0.19%
EPS 0.21 3.32 -32.13 -12.57 -89.65 -12.05 -25.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4187 0.1761 0.1561 -0.7731 -0.7426 0.1742 0.2901 -0.38%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.58 0.99 0.02 0.04 0.43 0.88 0.00 -
P/RPS 0.46 0.83 0.08 0.60 0.63 0.50 0.00 -100.00%
P/EPS 125.91 13.47 -0.03 -0.15 -0.22 -3.05 0.00 -100.00%
EY 0.79 7.42 -3,396.91 -650.36 -445.09 -32.83 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 2.54 0.06 0.00 0.00 2.11 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 17/02/06 28/02/05 13/02/04 28/02/03 27/02/02 28/02/01 - -
Price 0.55 0.94 1.77 0.02 0.26 0.81 0.00 -
P/RPS 0.43 0.79 6.67 0.30 0.38 0.46 0.00 -100.00%
P/EPS 119.40 12.79 -2.61 -0.08 -0.14 -2.80 0.00 -100.00%
EY 0.84 7.82 -38.38 -1,300.72 -736.10 -35.67 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 2.41 5.36 0.00 0.00 1.94 0.00 -100.00%

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