[HARBOUR] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 13.01%
YoY- 87.71%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,754 9,608 12,940 19,728 25,808 42,152 128,104 -92.32%
PBT -141,297 -55,465 -50,451 -45,096 -50,765 -313,872 -360,918 -46.57%
Tax -319 39,201 39,264 39,053 -1,540 300,278 347,941 -
NP -141,616 -16,264 -11,187 -6,043 -52,305 -13,594 -12,977 394.15%
-
NP to SH -141,616 -54,579 -50,119 -45,498 -52,305 -314,962 -357,483 -46.15%
-
Tax Rate - - - - - - - -
Total Cost 144,370 25,872 24,127 25,771 78,113 55,746 141,081 1.55%
-
Net Worth -438,953 -313,466 -308,254 -304,074 -296,508 -303,332 -296,130 30.09%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -438,953 -313,466 -308,254 -304,074 -296,508 -303,332 -296,130 30.09%
NOSH 192,523 192,310 192,659 192,452 192,537 192,812 186,785 2.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -5,142.19% -169.28% -86.45% -30.63% -202.67% -32.25% -10.13% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.43 5.00 6.72 10.25 13.40 21.86 68.58 -92.47%
EPS -73.56 -28.38 -26.01 -23.64 -27.17 -163.35 -191.39 -47.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -2.28 -1.63 -1.60 -1.58 -1.54 -1.5732 -1.5854 27.49%
Adjusted Per Share Value based on latest NOSH - 192,452
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.69 2.40 3.23 4.93 6.45 10.53 31.99 -92.30%
EPS -35.37 -13.63 -12.52 -11.36 -13.06 -78.66 -89.28 -46.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.0963 -0.7829 -0.7699 -0.7594 -0.7405 -0.7576 -0.7396 30.09%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.02 0.02 0.04 0.05 0.09 0.17 0.43 -
P/RPS 1.40 0.40 0.60 0.49 0.67 0.78 0.63 70.54%
P/EPS -0.03 -0.07 -0.15 -0.21 -0.33 -0.10 -0.22 -73.60%
EY -3,677.89 -1,419.03 -650.36 -472.82 -301.85 -960.89 -445.09 310.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 28/02/03 26/11/02 30/08/02 30/05/02 27/02/02 -
Price 0.02 0.02 0.02 0.04 0.04 0.14 0.26 -
P/RPS 1.40 0.40 0.30 0.39 0.30 0.64 0.38 139.11%
P/EPS -0.03 -0.07 -0.08 -0.17 -0.15 -0.09 -0.14 -64.29%
EY -3,677.89 -1,419.03 -1,300.72 -591.03 -679.15 -1,166.80 -736.10 193.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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