[HARBOUR] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 57.45%
YoY- 106.34%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 216,548 212,672 225,872 111,591 72,190 4,902 186,104 10.61%
PBT 4,340 12,976 25,168 12,746 7,270 384 13,460 -52.94%
Tax -3,373 -4,222 -7,804 -3,763 -37,565 -54,120 -4,720 -20.05%
NP 966 8,754 17,364 8,983 -30,294 -53,736 8,740 -76.93%
-
NP to SH 966 8,754 17,364 8,983 5,705 264 8,740 -76.93%
-
Tax Rate 77.72% 32.54% 31.01% 29.52% 516.71% 14,093.75% 35.07% -
Total Cost 215,581 203,918 208,508 102,608 102,485 58,638 177,364 13.87%
-
Net Worth 67,062 71,126 70,836 67,281 63,729 62,228 56,445 12.16%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 67,062 71,126 70,836 67,281 63,729 62,228 56,445 12.16%
NOSH 181,249 182,374 181,631 181,842 182,085 188,571 182,083 -0.30%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.45% 4.12% 7.69% 8.05% -41.96% -1,096.21% 4.70% -
ROE 1.44% 12.31% 24.51% 13.35% 8.95% 0.42% 15.48% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 119.47 116.61 124.36 61.37 39.65 2.60 102.21 10.95%
EPS 0.53 4.80 9.56 4.94 3.13 0.14 4.80 -76.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.39 0.39 0.37 0.35 0.33 0.31 12.50%
Adjusted Per Share Value based on latest NOSH - 181,621
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.31 53.33 56.65 27.99 18.10 1.23 46.67 10.62%
EPS 0.24 2.20 4.35 2.25 1.43 0.07 2.19 -77.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1682 0.1784 0.1776 0.1687 0.1598 0.1561 0.1416 12.14%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.83 0.99 1.02 1.24 1.49 0.02 0.02 -
P/RPS 0.69 0.85 0.82 2.02 3.76 0.77 0.02 957.49%
P/EPS 155.63 20.63 10.67 25.10 47.55 14.29 0.42 5040.43%
EY 0.64 4.85 9.37 3.98 2.10 7.00 240.00 -98.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.54 2.62 3.35 4.26 0.06 0.06 1014.57%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 26/11/04 27/08/04 25/05/04 13/02/04 02/01/04 -
Price 0.69 0.94 1.00 1.05 1.50 1.77 0.02 -
P/RPS 0.58 0.81 0.80 1.71 3.78 68.09 0.02 841.98%
P/EPS 129.38 19.58 10.46 21.26 47.87 1,264.29 0.42 4445.32%
EY 0.77 5.11 9.56 4.70 2.09 0.08 240.00 -97.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 2.41 2.56 2.84 4.29 5.36 0.06 884.76%

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