[HARISON] YoY Quarter Result on 31-Mar-2000 [#1]

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Quarter Result
Revenue	167,075	161,577	153,091	127,175	112,747	-0.40%
YoY %	3.40%	5.54%	20.38%	12.80%	-	-
Horiz. %	148.19%	143.31%	135.78%	112.80%	100.00%	-
PBT	3,893	2,989	2,968	2,170	-87	-
YoY %	30.24%	0.71%	36.77%	2,594.25%	-	-
Horiz. %	-4,474.71%	-3,435.63%	-3,411.49%	-2,494.25%	100.00%	-
Tax	-1,101	-1,162	-1,080	-1,028	87	-
YoY %	5.25%	-7.59%	-5.06%	-1,281.61%	-	-
Horiz. %	-1,265.52%	-1,335.63%	-1,241.38%	-1,181.61%	100.00%	-
NP	2,792	1,827	1,888	1,142	0	-100.00%
YoY %	52.82%	-3.23%	65.32%	0.00%	-	-
Horiz. %	244.48%	159.98%	165.32%	100.00%	-	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	2,792	1,827	1,888	1,142	-177	-
YoY %	52.82%	-3.23%	65.32%	745.20%	-	-
Horiz. %	-1,577.40%	-1,032.20%	-1,066.67%	-645.20%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	28.28%	38.88%	36.39%	47.37%	-	-
YoY %	-27.26%	6.84%	-23.18%	0.00%	-	-
Horiz. %	59.70%	82.08%	76.82%	100.00%	-	-
Total Cost	164,283	159,750	151,203	126,033	112,747	-0.39%
YoY %	2.84%	5.65%	19.97%	11.78%	-	-
Horiz. %	145.71%	141.69%	134.11%	111.78%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	119,999	135,359	130,206	115,912	0	-100.00%
YoY %	-11.35%	3.96%	12.33%	0.00%	-	-
Horiz. %	103.53%	116.78%	112.33%	100.00%	-	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Equity
Net Worth	119,999	135,359	130,206	115,912	0	-100.00%
YoY %	-11.35%	3.96%	12.33%	0.00%	-	-
Horiz. %	103.53%	116.78%	112.33%	100.00%	-	-
NOSH	59,999	59,901	59,936	57,100	47,860	-0.23%
YoY %	0.16%	-0.06%	4.97%	19.31%	-	-
Horiz. %	125.36%	125.16%	125.23%	119.31%	100.00%	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Ratio Analysis
NP Margin	1.67%	1.13%	1.23%	0.90%	0.00%	-
YoY %	47.79%	-8.13%	36.67%	0.00%	-	-
Horiz. %	185.56%	125.56%	136.67%	100.00%	-	-
ROE	2.33%	1.35%	1.45%	0.99%	0.00%	-
YoY %	72.59%	-6.90%	46.46%	0.00%	-	-
Horiz. %	235.35%	136.36%	146.46%	100.00%	-	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Per Share
RPS	278.46	269.74	255.42	222.72	235.58	-0.17%
YoY %	3.23%	5.61%	14.68%	-5.46%	-	-
Horiz. %	118.20%	114.50%	108.42%	94.54%	100.00%	-
EPS	4.65	3.05	3.15	2.00	0.00	-100.00%
YoY %	52.46%	-3.17%	57.50%	0.00%	-	-
Horiz. %	232.50%	152.50%	157.50%	100.00%	-	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	2.00	2.2597	2.1724	2.03	0.00	-100.00%
YoY %	-11.49%	4.02%	7.01%	0.00%	-	-
Horiz. %	98.52%	111.32%	107.01%	100.00%	-	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Adjusted Per Share Value based on latest NOSH - 57,100
RPS	243.94	235.92	223.53	185.69	164.62	-0.40%
YoY %	3.40%	5.54%	20.38%	12.80%	-	-
Horiz. %	148.18%	143.31%	135.79%	112.80%	100.00%	-
EPS	4.08	2.67	2.76	1.67	-0.26	-
YoY %	52.81%	-3.26%	65.27%	742.31%	-	-
Horiz. %	-1,569.23%	-1,026.92%	-1,061.54%	-642.31%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.7521	1.9764	1.9011	1.6924	0.00	-100.00%
YoY %	-11.35%	3.96%	12.33%	0.00%	-	-
Horiz. %	103.53%	116.78%	112.33%	100.00%	-	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/03	29/03/02	30/03/01	31/03/00	-	-
Price	0.95	1.40	1.26	3.02	0.00	-
P/RPS	0.34	0.52	0.49	1.36	0.00	-100.00%
YoY %	-34.62%	6.12%	-63.97%	0.00%	-	-
Horiz. %	25.00%	38.24%	36.03%	100.00%	-	-
P/EPS	20.42	45.90	40.00	151.00	0.00	-100.00%
YoY %	-55.51%	14.75%	-73.51%	0.00%	-	-
Horiz. %	13.52%	30.40%	26.49%	100.00%	-	-
EY	4.90	2.18	2.50	0.66	0.00	-100.00%
YoY %	124.77%	-12.80%	278.79%	0.00%	-	-
Horiz. %	742.42%	330.30%	378.79%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.48	0.62	0.58	1.49	0.00	-100.00%
YoY %	-22.58%	6.90%	-61.07%	0.00%	-	-
Horiz. %	32.21%	41.61%	38.93%	100.00%	-	-

	31/03/03	31/03/02	31/03/01	31/03/00	31/03/99	CAGR
Price Multiplier on Announcement Date
Date	30/05/03	28/05/02	02/07/01	26/05/00	-	-
Price	0.97	1.26	1.10	2.30	0.00	-
P/RPS	0.35	0.47	0.43	1.03	0.00	-100.00%
YoY %	-25.53%	9.30%	-58.25%	0.00%	-	-
Horiz. %	33.98%	45.63%	41.75%	100.00%	-	-
P/EPS	20.85	41.31	34.92	115.00	0.00	-100.00%
YoY %	-49.53%	18.30%	-69.63%	0.00%	-	-
Horiz. %	18.13%	35.92%	30.37%	100.00%	-	-
EY	4.80	2.42	2.86	0.87	0.00	-100.00%
YoY %	98.35%	-15.38%	228.74%	0.00%	-	-
Horiz. %	551.72%	278.16%	328.74%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.49	0.56	0.51	1.13	0.00	-100.00%
YoY %	-12.50%	9.80%	-54.87%	0.00%	-	-
Horiz. %	43.36%	49.56%	45.13%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos