[HARBOUR] QoQ TTM 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- 109.39%
YoY- 107.89%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 219,859 215,476 168,059 158,117 101,214 50,065 48,817 172.46%
PBT 10,548 19,042 19,038 16,111 -116,187 -126,319 -132,085 -
Tax -5,119 -5,813 -5,713 -4,942 -2,700 -1,793 -1,303 148.77%
NP 5,429 13,229 13,325 11,169 -118,887 -128,112 -133,388 -
-
NP to SH 5,429 13,229 13,325 11,169 -118,887 -128,112 -133,388 -
-
Tax Rate 48.53% 30.53% 30.01% 30.67% - - - -
Total Cost 214,430 202,247 154,734 146,948 220,101 178,177 182,205 11.45%
-
Net Worth 67,562 70,199 70,836 67,200 63,675 62,228 56,445 12.72%
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 67,562 70,199 70,836 67,200 63,675 62,228 56,445 12.72%
NOSH 182,600 180,000 181,631 181,621 181,929 188,571 182,083 0.18%
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 2.47% 6.14% 7.93% 7.06% -117.46% -255.89% -273.24% -
ROE 8.04% 18.84% 18.81% 16.62% -186.71% -205.87% -236.31% -
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 120.40 119.71 92.53 87.06 55.63 26.55 26.81 171.95%
EPS 2.97 7.35 7.34 6.15 -65.35 -67.94 -73.26 -
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 54.91 53.82 41.97 39.49 25.28 12.50 12.19 172.50%
EPS 1.36 3.30 3.33 2.79 -29.69 -32.00 -33.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1687 0.1753 0.1769 0.1678 0.159 0.1554 0.141 12.68%
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 0.83 1.10 1.42 2.68 0.08 0.07 359.08%
P/EPS 27.92 13.47 13.90 20.16 -2.28 -0.03 -0.03 -
EY 3.58 7.42 7.19 4.96 -43.86 -3,396.91 -3,662.83 -
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 0.57 0.79 1.08 1.21 2.70 6.67 0.07 304.23%
P/EPS 23.21 12.79 13.63 17.07 -2.30 -2.61 -0.03 -
EY 4.31 7.82 7.34 5.86 -43.57 -38.38 -3,662.83 -
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