[HARBOUR] QoQ TTM Result on 31-Mar-2003 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -8.9%
YoY- 82.67%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 50,065 48,817 2,754 9,608 12,940 19,728 25,808 55.35%
PBT -126,319 -132,085 -141,297 -55,465 -50,451 -45,096 -50,765 83.32%
Tax -1,793 -1,303 -319 39,201 39,264 39,053 -1,540 10.64%
NP -128,112 -133,388 -141,616 -16,264 -11,187 -6,043 -52,305 81.40%
-
NP to SH -128,112 -133,388 -141,616 -54,579 -50,119 -45,498 -52,305 81.40%
-
Tax Rate - - - - - - - -
Total Cost 178,177 182,205 144,370 25,872 24,127 25,771 78,113 73.02%
-
Net Worth 62,228 56,445 -438,953 -313,466 -308,254 -304,074 -296,508 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 62,228 56,445 -438,953 -313,466 -308,254 -304,074 -296,508 -
NOSH 188,571 182,083 192,523 192,310 192,659 192,452 192,537 -1.37%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -255.89% -273.24% -5,142.19% -169.28% -86.45% -30.63% -202.67% -
ROE -205.87% -236.31% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 26.55 26.81 1.43 5.00 6.72 10.25 13.40 57.55%
EPS -67.94 -73.26 -73.56 -28.38 -26.01 -23.64 -27.17 83.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 -2.28 -1.63 -1.60 -1.58 -1.54 -
Adjusted Per Share Value based on latest NOSH - 192,310
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.50 12.19 0.69 2.40 3.23 4.93 6.45 55.25%
EPS -32.00 -33.31 -35.37 -13.63 -12.52 -11.36 -13.06 81.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1554 0.141 -1.0963 -0.7829 -0.7699 -0.7594 -0.7405 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.02 0.02 0.02 0.02 0.04 0.05 0.09 -
P/RPS 0.08 0.07 1.40 0.40 0.60 0.49 0.67 -75.65%
P/EPS -0.03 -0.03 -0.03 -0.07 -0.15 -0.21 -0.33 -79.69%
EY -3,396.91 -3,662.83 -3,677.89 -1,419.03 -650.36 -472.82 -301.85 399.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 13/02/04 02/01/04 29/08/03 30/05/03 28/02/03 26/11/02 30/08/02 -
Price 1.77 0.02 0.02 0.02 0.02 0.04 0.04 -
P/RPS 6.67 0.07 1.40 0.40 0.30 0.39 0.30 686.22%
P/EPS -2.61 -0.03 -0.03 -0.07 -0.08 -0.17 -0.15 567.99%
EY -38.38 -3,662.83 -3,677.89 -1,419.03 -1,300.72 -591.03 -679.15 -85.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.36 0.06 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