[HARBOUR] YoY TTM 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- 3.96%
YoY- -155.62%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 248,096 231,168 215,476 50,065 12,940 128,104 293,413 -2.75%
PBT 3,810 4,488 19,042 -126,319 -50,451 -360,918 -41,396 -
Tax -637 -3,617 -5,813 -1,793 39,264 347,941 63,041 -
NP 3,173 871 13,229 -128,112 -11,187 -12,977 21,645 -27.37%
-
NP to SH 3,248 836 13,229 -128,112 -50,119 -357,483 -48,049 -
-
Tax Rate 16.72% 80.59% 30.53% - - - - -
Total Cost 244,923 230,297 202,247 178,177 24,127 141,081 271,768 -1.71%
-
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 1.28% 0.38% 6.14% -255.89% -86.45% -10.13% 7.38% -
ROE 1.68% 0.50% 18.84% -205.87% 0.00% 0.00% -69.16% -
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 120.43 127.37 119.71 26.55 6.72 68.58 176.44 -6.16%
EPS 1.58 0.46 7.35 -67.94 -26.01 -191.39 -28.89 -
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 62.22 57.97 54.04 12.56 3.25 32.13 73.58 -2.75%
EPS 0.81 0.21 3.32 -32.13 -12.57 -89.65 -12.05 -
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 0.41 0.46 0.83 0.08 0.60 0.63 0.50 -3.25%
P/EPS 31.08 125.91 13.47 -0.03 -0.15 -0.22 -3.05 -
EY 3.22 0.79 7.42 -3,396.91 -650.36 -445.09 -32.83 -
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 0.59 0.43 0.79 6.67 0.30 0.38 0.46 4.23%
P/EPS 45.03 119.40 12.79 -2.61 -0.08 -0.14 -2.80 -
EY 2.22 0.84 7.82 -38.38 -1,300.72 -736.10 -35.67 -
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