[HARBOUR] QoQ Annualized Quarter Result on 30-Sep-2003 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
02-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 106.17%
YoY- 136.16%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 111,591 72,190 4,902 186,104 2,754 2,945 3,332 941.22%
PBT 12,746 7,270 384 13,460 -141,297 -21,722 -22,842 -
Tax -3,763 -37,565 -54,120 -4,720 -319 37 468 -
NP 8,983 -30,294 -53,736 8,740 -141,616 -21,685 -22,374 -
-
NP to SH 8,983 5,705 264 8,740 -141,616 -21,685 -22,374 -
-
Tax Rate 29.52% 516.71% 14,093.75% 35.07% - - - -
Total Cost 102,608 102,485 58,638 177,364 144,370 24,630 25,706 151.84%
-
Net Worth 67,281 63,729 62,228 56,445 -438,940 -313,731 -308,075 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 67,281 63,729 62,228 56,445 -438,940 -313,731 -308,075 -
NOSH 181,842 182,085 188,571 182,083 192,517 192,473 192,547 -3.74%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.05% -41.96% -1,096.21% 4.70% -5,142.19% -736.26% -671.49% -
ROE 13.35% 8.95% 0.42% 15.48% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 61.37 39.65 2.60 102.21 1.43 1.53 1.73 981.97%
EPS 4.94 3.13 0.14 4.80 -73.56 -11.27 -11.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.35 0.33 0.31 -2.28 -1.63 -1.60 -
Adjusted Per Share Value based on latest NOSH - 182,083
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.87 18.03 1.22 46.48 0.69 0.74 0.83 943.04%
EPS 2.24 1.42 0.07 2.18 -35.37 -5.42 -5.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.168 0.1592 0.1554 0.141 -1.0963 -0.7835 -0.7694 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.24 1.49 0.02 0.02 0.02 0.02 0.04 -
P/RPS 2.02 3.76 0.77 0.02 0.00 0.00 0.00 -
P/EPS 25.10 47.55 14.29 0.42 0.00 0.00 0.00 -
EY 3.98 2.10 7.00 240.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 4.26 0.06 0.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 25/05/04 13/02/04 02/01/04 29/08/03 30/05/03 28/02/03 -
Price 1.05 1.50 1.77 0.02 0.02 0.02 0.02 -
P/RPS 1.71 3.78 68.09 0.02 0.00 0.00 0.00 -
P/EPS 21.26 47.87 1,264.29 0.42 0.00 0.00 0.00 -
EY 4.70 2.09 0.08 240.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 4.29 5.36 0.06 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