[HARBOUR] YoY TTM Result on 31-Mar-2003 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -8.9%
YoY- 82.67%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 229,195 219,859 101,214 9,608 42,152 305,114 269,875 -2.68%
PBT 7,648 10,548 -116,187 -55,465 -313,872 -116,219 -78,440 -
Tax -3,469 -5,119 -2,700 39,201 300,278 116,219 100,085 -
NP 4,179 5,429 -118,887 -16,264 -13,594 0 21,645 -23.96%
-
NP to SH 4,237 5,429 -118,887 -54,579 -314,962 -112,832 -81,200 -
-
Tax Rate 45.36% 48.53% - - - - - -
Total Cost 225,016 214,430 220,101 25,872 55,746 305,114 248,230 -1.62%
-
Net Worth 164,942 67,562 63,675 -313,466 -303,332 -29,762 143,073 2.39%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 164,942 67,562 63,675 -313,466 -303,332 -29,762 143,073 2.39%
NOSH 179,285 182,600 181,929 192,310 192,812 166,363 166,500 1.24%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.82% 2.47% -117.46% -169.28% -32.25% 0.00% 8.02% -
ROE 2.57% 8.04% -186.71% 0.00% 0.00% 0.00% -56.75% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 127.84 120.40 55.63 5.00 21.86 183.40 162.09 -3.87%
EPS 2.36 2.97 -65.35 -28.38 -163.35 -67.82 -48.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.37 0.35 -1.63 -1.5732 -0.1789 0.8593 1.14%
Adjusted Per Share Value based on latest NOSH - 192,310
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 57.24 54.91 25.28 2.40 10.53 76.20 67.40 -2.68%
EPS 1.06 1.36 -29.69 -13.63 -78.66 -28.18 -20.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4119 0.1687 0.159 -0.7829 -0.7576 -0.0743 0.3573 2.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.56 0.83 1.49 0.02 0.17 0.58 3.36 -
P/RPS 0.44 0.69 2.68 0.40 0.78 0.32 2.07 -22.73%
P/EPS 23.70 27.92 -2.28 -0.07 -0.10 -0.86 -6.89 -
EY 4.22 3.58 -43.86 -1,419.03 -960.89 -116.94 -14.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 2.24 4.26 0.00 0.00 0.00 3.91 -26.61%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 30/05/05 25/05/04 30/05/03 30/05/02 29/05/01 - -
Price 0.56 0.69 1.50 0.02 0.14 0.57 0.00 -
P/RPS 0.44 0.57 2.70 0.40 0.64 0.31 0.00 -
P/EPS 23.70 23.21 -2.30 -0.07 -0.09 -0.84 0.00 -
EY 4.22 4.31 -43.57 -1,419.03 -1,166.80 -118.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.86 4.29 0.00 0.00 0.00 0.00 -

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