[HARBOUR] QoQ TTM Result on 31-Mar-2004 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 7.2%
YoY- -117.83%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 215,476 168,059 158,117 101,214 50,065 48,817 2,754 1705.31%
PBT 19,042 19,038 16,111 -116,187 -126,319 -132,085 -141,297 -
Tax -5,813 -5,713 -4,942 -2,700 -1,793 -1,303 -319 586.41%
NP 13,229 13,325 11,169 -118,887 -128,112 -133,388 -141,616 -
-
NP to SH 13,229 13,325 11,169 -118,887 -128,112 -133,388 -141,616 -
-
Tax Rate 30.53% 30.01% 30.67% - - - - -
Total Cost 202,247 154,734 146,948 220,101 178,177 182,205 144,370 25.07%
-
Net Worth 70,199 70,836 67,200 63,675 62,228 56,445 -438,953 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 70,199 70,836 67,200 63,675 62,228 56,445 -438,953 -
NOSH 180,000 181,631 181,621 181,929 188,571 182,083 192,523 -4.36%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.14% 7.93% 7.06% -117.46% -255.89% -273.24% -5,142.19% -
ROE 18.84% 18.81% 16.62% -186.71% -205.87% -236.31% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 119.71 92.53 87.06 55.63 26.55 26.81 1.43 1788.14%
EPS 7.35 7.34 6.15 -65.35 -67.94 -73.26 -73.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.39 0.37 0.35 0.33 0.31 -2.28 -
Adjusted Per Share Value based on latest NOSH - 181,929
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 54.04 42.15 39.65 25.38 12.56 12.24 0.69 1706.50%
EPS 3.32 3.34 2.80 -29.81 -32.13 -33.45 -35.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1761 0.1776 0.1685 0.1597 0.1561 0.1416 -1.1008 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.99 1.02 1.24 1.49 0.02 0.02 0.02 -
P/RPS 0.83 1.10 1.42 2.68 0.08 0.07 1.40 -29.31%
P/EPS 13.47 13.90 20.16 -2.28 -0.03 -0.03 -0.03 -
EY 7.42 7.19 4.96 -43.86 -3,396.91 -3,662.83 -3,677.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 2.62 3.35 4.26 0.06 0.06 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 27/08/04 25/05/04 13/02/04 02/01/04 29/08/03 -
Price 0.94 1.00 1.05 1.50 1.77 0.02 0.02 -
P/RPS 0.79 1.08 1.21 2.70 6.67 0.07 1.40 -31.59%
P/EPS 12.79 13.63 17.07 -2.30 -2.61 -0.03 -0.03 -
EY 7.82 7.34 5.86 -43.57 -38.38 -3,662.83 -3,677.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.56 2.84 4.29 5.36 0.06 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