[HARBOUR] QoQ TTM Result on 31-Dec-2001 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 3.4%
YoY- -644.0%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 19,728 25,808 42,152 128,104 201,966 255,230 305,114 -83.86%
PBT -45,096 -50,765 -313,872 -360,918 -375,372 -378,586 -116,219 -46.76%
Tax 39,053 -1,540 300,278 347,941 362,919 378,586 116,219 -51.63%
NP -6,043 -52,305 -13,594 -12,977 -12,453 0 0 -
-
NP to SH -45,498 -52,305 -314,962 -357,483 -370,063 -372,734 -112,832 -45.38%
-
Tax Rate - - - - - - - -
Total Cost 25,771 78,113 55,746 141,081 214,419 255,230 305,114 -80.72%
-
Net Worth -304,074 -296,508 -303,332 -296,130 0 -323,082 -29,762 370.18%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -304,074 -296,508 -303,332 -296,130 0 -323,082 -29,762 370.18%
NOSH 192,452 192,537 192,812 186,785 172,113 166,340 166,363 10.18%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -30.63% -202.67% -32.25% -10.13% -6.17% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.25 13.40 21.86 68.58 117.34 153.44 183.40 -85.35%
EPS -23.64 -27.17 -163.35 -191.39 -215.01 -224.08 -67.82 -50.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.58 -1.54 -1.5732 -1.5854 0.00 -1.9423 -0.1789 326.69%
Adjusted Per Share Value based on latest NOSH - 186,785
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 4.93 6.45 10.53 31.99 50.44 63.74 76.20 -83.85%
EPS -11.36 -13.06 -78.66 -89.28 -92.42 -93.09 -28.18 -45.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.7594 -0.7405 -0.7576 -0.7396 0.00 -0.8069 -0.0743 370.29%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.05 0.09 0.17 0.43 0.20 0.51 0.58 -
P/RPS 0.49 0.67 0.78 0.63 0.17 0.33 0.32 32.81%
P/EPS -0.21 -0.33 -0.10 -0.22 -0.09 -0.23 -0.86 -60.89%
EY -472.82 -301.85 -960.89 -445.09 -1,075.06 -439.37 -116.94 153.58%
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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 30/08/02 30/05/02 27/02/02 30/11/01 27/08/01 29/05/01 -
Price 0.04 0.04 0.14 0.26 0.63 0.49 0.57 -
P/RPS 0.39 0.30 0.64 0.38 0.54 0.32 0.31 16.52%
P/EPS -0.17 -0.15 -0.09 -0.14 -0.29 -0.22 -0.84 -65.49%
EY -591.03 -679.15 -1,166.80 -736.10 -341.29 -457.30 -118.99 190.83%
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