[HARBOUR] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -770.73%
YoY- -128.29%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 54,143 2,451 46,526 2,754 2,209 1,666 463 2284.42%
PBT 5,453 192 3,365 -141,297 -16,292 -11,421 -5,847 -
Tax -28,174 -27,060 -1,180 -319 28 234 -196 2635.78%
NP -22,721 -26,868 2,185 -141,616 -16,264 -11,187 -6,043 141.60%
-
NP to SH 4,279 132 2,185 -141,616 -16,264 -11,187 -6,043 -
-
Tax Rate 516.67% 14,093.75% 35.07% - - - - -
Total Cost 76,864 29,319 44,341 144,370 18,473 12,853 6,506 417.94%
-
Net Worth 63,729 62,228 56,445 -438,940 -313,731 -308,075 -304,074 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 63,729 62,228 56,445 -438,940 -313,731 -308,075 -304,074 -
NOSH 182,085 188,571 182,083 192,517 192,473 192,547 192,452 -3.62%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -41.96% -1,096.21% 4.70% -5,142.19% -736.26% -671.49% -1,305.18% -
ROE 6.71% 0.21% 3.87% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.73 1.30 25.55 1.43 1.15 0.87 0.24 2377.70%
EPS 2.35 0.07 1.20 -73.56 -8.45 -5.81 -3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.31 -2.28 -1.63 -1.60 -1.58 -
Adjusted Per Share Value based on latest NOSH - 192,523
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 13.52 0.61 11.62 0.69 0.55 0.42 0.12 2226.03%
EPS 1.07 0.03 0.55 -35.37 -4.06 -2.79 -1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.1554 0.141 -1.0963 -0.7835 -0.7694 -0.7594 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.49 0.02 0.02 0.02 0.02 0.04 0.05 -
P/RPS 5.01 1.54 0.08 0.00 0.00 0.00 0.00 -
P/EPS 63.40 28.57 1.67 0.00 0.00 0.00 0.00 -
EY 1.58 3.50 60.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 0.06 0.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 13/02/04 02/01/04 29/08/03 30/05/03 28/02/03 26/11/02 -
Price 1.50 1.77 0.02 0.02 0.02 0.02 0.04 -
P/RPS 5.04 136.18 0.08 0.00 0.00 0.00 0.00 -
P/EPS 63.83 2,528.57 1.67 0.00 0.00 0.00 0.00 -
EY 1.57 0.04 60.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 5.36 0.06 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