[HARBOUR] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
13-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -96.98%
YoY- 101.18%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 276,970 215,850 212,672 4,902 3,332 27,574 294,238 -1.00%
PBT 7,868 9,032 12,976 384 -22,842 -23,324 -55,326 -
Tax -3,678 -3,406 -4,222 -54,120 468 -2,630 55,326 -
NP 4,190 5,626 8,754 -53,736 -22,374 -25,954 0 -
-
NP to SH 4,126 5,556 8,754 264 -22,374 -25,954 -52,298 -
-
Tax Rate 46.75% 37.71% 32.54% 14,093.75% - - - -
Total Cost 272,780 210,224 203,918 58,638 25,706 53,528 294,238 -1.25%
-
Net Worth 171,612 167,043 71,126 62,228 -308,075 -299,036 69,497 16.25%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 171,612 167,043 71,126 62,228 -308,075 -299,036 69,497 16.25%
NOSH 182,566 181,568 182,374 188,571 192,547 188,619 166,342 1.56%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.51% 2.61% 4.12% -1,096.21% -671.49% -94.12% 0.00% -
ROE 2.40% 3.33% 12.31% 0.42% 0.00% 0.00% -75.25% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 151.71 118.88 116.61 2.60 1.73 14.62 176.89 -2.52%
EPS 2.26 3.06 4.80 0.14 -11.62 -13.76 -31.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.39 0.33 -1.60 -1.5854 0.4178 14.46%
Adjusted Per Share Value based on latest NOSH - 188,571
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 69.46 54.13 53.33 1.23 0.84 6.92 73.79 -1.00%
EPS 1.03 1.39 2.20 0.07 -5.61 -6.51 -13.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4304 0.4189 0.1784 0.1561 -0.7726 -0.7499 0.1743 16.25%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.49 0.58 0.99 0.02 0.04 0.43 0.88 -
P/RPS 0.32 0.49 0.85 0.77 0.00 2.94 0.50 -7.16%
P/EPS 21.68 18.95 20.63 14.29 0.00 -3.13 -2.80 -
EY 4.61 5.28 4.85 7.00 0.00 -32.00 -35.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.63 2.54 0.06 0.00 0.00 2.11 -20.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 17/02/06 28/02/05 13/02/04 28/02/03 27/02/02 28/02/01 -
Price 0.71 0.55 0.94 1.77 0.02 0.26 0.81 -
P/RPS 0.47 0.46 0.81 68.09 0.00 1.78 0.46 0.35%
P/EPS 31.42 17.97 19.58 1,264.29 0.00 -1.89 -2.58 -
EY 3.18 5.56 5.11 0.08 0.00 -52.92 -38.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 2.41 5.36 0.00 0.00 1.94 -14.45%

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