[HARBOUR] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 13.55%
YoY- 74.51%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 23,184 213,324 250,445 294,238 236,240 338,474 352,133 -83.66%
PBT -45,764 -430,030 -170,236 -55,326 -58,620 -121,720 -108,978 -43.89%
Tax -4,048 430,030 170,236 55,326 58,620 121,720 108,978 -
NP -49,812 0 0 0 0 0 0 -
-
NP to SH -49,812 -422,628 -161,681 -52,298 -60,496 -118,392 -111,442 -41.51%
-
Tax Rate - - - - - - - -
Total Cost 72,996 213,324 250,445 294,238 236,240 338,474 352,133 -64.94%
-
Net Worth 0 -323,081 -29,758 69,497 82,940 93,037 143,644 -
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 0 -323,081 -29,758 69,497 82,940 93,037 143,644 -
NOSH 172,113 166,339 166,338 166,342 166,380 166,347 167,164 1.96%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin -214.86% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% -75.25% -72.94% -127.25% -77.58% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 13.47 128.25 150.56 176.89 141.99 203.47 210.65 -83.98%
EPS -28.96 -254.07 -97.20 -31.44 -36.36 -72.71 -66.67 -42.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -1.9423 -0.1789 0.4178 0.4985 0.5593 0.8593 -
Adjusted Per Share Value based on latest NOSH - 166,294
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 5.81 53.50 62.81 73.79 59.25 84.88 88.31 -83.67%
EPS -12.49 -105.99 -40.55 -13.12 -15.17 -29.69 -27.95 -41.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 -0.8102 -0.0746 0.1743 0.208 0.2333 0.3602 -
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.20 0.51 0.58 0.88 1.31 1.82 3.36 -
P/RPS 1.48 0.40 0.39 0.50 0.92 0.89 1.60 -5.06%
P/EPS -0.69 -0.20 -0.60 -2.80 -3.60 -2.56 -5.04 -73.40%
EY -144.71 -498.19 -167.59 -35.73 -27.76 -39.11 -19.84 275.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 2.11 2.63 3.25 3.91 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 27/08/01 29/05/01 28/02/01 30/11/00 30/08/00 02/08/00 -
Price 0.63 0.49 0.57 0.81 1.32 1.78 1.88 -
P/RPS 4.68 0.38 0.38 0.46 0.93 0.87 0.89 202.08%
P/EPS -2.18 -0.19 -0.59 -2.58 -3.63 -2.50 -2.82 -15.75%
EY -45.94 -518.52 -170.53 -38.81 -27.55 -39.98 -35.46 18.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.94 2.65 3.18 2.19 -

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