[HARBOUR] YoY Annualized Quarter 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- 2061.11%
YoY- 126.31%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 276,346 216,036 216,548 72,190 2,945 23,117 250,445 1.65%
PBT 580 5,924 4,340 7,270 -21,722 -28,332 -170,236 -
Tax -660 -2,632 -3,373 -37,565 37 -2,765 170,236 -
NP -80 3,292 966 -30,294 -21,685 -31,097 0 -
-
NP to SH 1,158 3,369 966 5,705 -21,685 -31,097 -161,681 -
-
Tax Rate 113.79% 44.43% 77.72% 516.71% - - - -
Total Cost 276,426 212,744 215,581 102,485 24,630 54,214 250,445 1.65%
-
Net Worth 168,368 167,254 67,062 63,729 -313,731 -302,987 -29,758 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 168,368 167,254 67,062 63,729 -313,731 -302,987 -29,758 -
NOSH 181,041 181,798 181,249 182,085 192,473 192,592 166,338 1.42%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -0.03% 1.52% 0.45% -41.96% -736.26% -134.52% 0.00% -
ROE 0.69% 2.01% 1.44% 8.95% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 152.64 118.83 119.47 39.65 1.53 12.00 150.56 0.22%
EPS 0.64 1.85 0.53 3.13 -11.27 -16.15 -97.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.37 0.35 -1.63 -1.5732 -0.1789 -
Adjusted Per Share Value based on latest NOSH - 181,929
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 69.02 53.96 54.08 18.03 0.74 5.77 62.55 1.65%
EPS 0.29 0.84 0.24 1.42 -5.42 -7.77 -40.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4205 0.4177 0.1675 0.1592 -0.7835 -0.7567 -0.0743 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.60 0.56 0.83 1.49 0.02 0.17 0.58 -
P/RPS 0.39 0.47 0.69 3.76 0.00 1.42 0.39 0.00%
P/EPS 93.75 30.22 155.63 47.55 0.00 -1.05 -0.60 -
EY 1.07 3.31 0.64 2.10 0.00 -94.98 -167.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.61 2.24 4.26 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 24/05/06 30/05/05 25/05/04 30/05/03 30/05/02 29/05/01 -
Price 0.50 0.56 0.69 1.50 0.02 0.14 0.57 -
P/RPS 0.33 0.47 0.58 3.78 0.00 1.17 0.38 -2.32%
P/EPS 78.13 30.22 129.38 47.87 0.00 -0.87 -0.59 -
EY 1.28 3.31 0.77 2.09 0.00 -115.33 -170.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 1.86 4.29 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