[HARBOUR] YoY Annualized Quarter 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- 3.08%
YoY- 30.27%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 216,036 216,548 72,190 2,945 23,117 250,445 352,133 -7.81%
PBT 5,924 4,340 7,270 -21,722 -28,332 -170,236 -108,978 -
Tax -2,632 -3,373 -37,565 37 -2,765 170,236 108,978 -
NP 3,292 966 -30,294 -21,685 -31,097 0 0 -
-
NP to SH 3,369 966 5,705 -21,685 -31,097 -161,681 -111,442 -
-
Tax Rate 44.43% 77.72% 516.71% - - - - -
Total Cost 212,744 215,581 102,485 24,630 54,214 250,445 352,133 -8.05%
-
Net Worth 167,254 67,062 63,729 -313,731 -302,987 -29,758 143,644 2.56%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 167,254 67,062 63,729 -313,731 -302,987 -29,758 143,644 2.56%
NOSH 181,798 181,249 182,085 192,473 192,592 166,338 167,164 1.40%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.52% 0.45% -41.96% -736.26% -134.52% 0.00% 0.00% -
ROE 2.01% 1.44% 8.95% 0.00% 0.00% 0.00% -77.58% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 118.83 119.47 39.65 1.53 12.00 150.56 210.65 -9.09%
EPS 1.85 0.53 3.13 -11.27 -16.15 -97.20 -66.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.37 0.35 -1.63 -1.5732 -0.1789 0.8593 1.14%
Adjusted Per Share Value based on latest NOSH - 192,310
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 53.96 54.08 18.03 0.74 5.77 62.55 87.95 -7.81%
EPS 0.84 0.24 1.42 -5.42 -7.77 -40.38 -27.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4177 0.1675 0.1592 -0.7835 -0.7567 -0.0743 0.3588 2.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.56 0.83 1.49 0.02 0.17 0.58 3.36 -
P/RPS 0.47 0.69 3.76 0.00 1.42 0.39 1.60 -18.46%
P/EPS 30.22 155.63 47.55 0.00 -1.05 -0.60 -5.04 -
EY 3.31 0.64 2.10 0.00 -94.98 -167.59 -19.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 2.24 4.26 0.00 0.00 0.00 3.91 -26.61%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 30/05/05 25/05/04 30/05/03 30/05/02 29/05/01 02/08/00 -
Price 0.56 0.69 1.50 0.02 0.14 0.57 1.88 -
P/RPS 0.47 0.58 3.78 0.00 1.17 0.38 0.89 -10.09%
P/EPS 30.22 129.38 47.87 0.00 -0.87 -0.59 -2.82 -
EY 3.31 0.77 2.09 0.00 -115.33 -170.53 -35.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.86 4.29 0.00 0.00 0.00 2.19 -19.17%

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