Watchlist Manager

Watchlist

Price: 1.34 MYR Market Closed

Market Cap: 536.5m MYR

H	Harbour-Link Group Bhd KLSE:HARBOUR	MY
	Beijing Compass Technology Development Co Ltd SZSE:300803	CN
	Esun Holdings Ltd HKEX:571	HK
S	Sumitomo Chemical Co Ltd TSE:4005	JP
	H2O Retailing Corp TSE:8242	JP
	Grupo Famsa SAB de CV BMV:GFAMSAA	MX
	Guomai Technologies Inc SZSE:002093	CN
U	UBA Investments Ltd HKEX:768	HK
T	Taste . Gourmet Group Ltd HKEX:8371	HK
H	Hup Seng Industries Bhd KLSE:HUPSENG	MY
A	Anuh Pharma Ltd BSE:506260	IN

Income Statement

Currency: MYR

	Jun-2001	Sep-2001	Dec-2001	Mar-2002	Jun-2002	Sep-2002	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	4	0	0	8	2	0	0	0	1	1	2	2	2	3	3	3	3	3	4	4	5	6	5	5	5	5	4	4	4	4	4	5	0	0	0	0	(1)	0	0	0	7	0	0	0	8	0	0	0	6	0	0	0	6	0	0	0	6	0	0	0	6	0	0	0	5	0	0	0	5	0	0	0	6	0	0	0	4	0	0	0	4	0	0	0	3	0	0	0	3	0	0	0	0	0	0
Revenue	223 N/A	164 -27%	139 -15%	53 -62%	26 -52%	20 -21%	0 N/A	3 N/A	54 +2 068%	111 +105%	168 +51%	215 +28%	220 +2%	230 +5%	228 -1%	231 +2%	229 -1%	218 -5%	232 +7%	248 +7%	263 +6%	288 +10%	300 +4%	315 +5%	328 +4%	346 +5%	368 +6%	369 +0%	356 -4%	328 -8%	317 -3%	303 -5%	308 +1%	309 +0%	297 -4%	309 +4%	324 +5%	357 +10%	381 +7%	403 +6%	449 +11%	473 +5%	469 -1%	474 +1%	443 -7%	423 -5%	457 +8%	454 -1%	467 +3%	458 -2%	459 +0%	480 +4%	491 +2%	507 +3%	486 -4%	494 +2%	549 +11%	591 +8%	587 -1%	574 -2%	543 -5%	526 -3%	558 +6%	598 +7%	589 -1%	647 +10%	661 +2%	676 +2%	682 +1%	594 -13%	602 +1%	589 -2%	598 +1%	617 +3%	585 -5%	571 -2%	567 -1%	609 +7%	642 +5%	706 +10%	756 +7%	908 +20%	1 013 +12%	1 071 +6%	1 087 +2%	1 007 -7%	949 -6%	913 -4%	952 +4%	942 -1%	984 +4%	1 028 +5%	1 014 -1%	1 032 +2%	1 022 -1%	1 005 -2%
Gross Profit
Cost of Revenue	(256)	(192)	(131)	(69)	(16)	(21)	0	(2)	(48)	(92)	(142)	(190)	(203)	(208)	(209)	(211)	(205)	(200)	(214)	(230)	(247)	(264)	(272)	(279)	(283)	(292)	(326)	(330)	(318)	(275)	(285)	(267)	(265)	(264)	(254)	(267)	(286)	(314)	(335)	(351)	(397)	(415)	(411)	(418)	(381)	(353)	(384)	(379)	(390)	(379)	(373)	(386)	(383)	(384)	(369)	(375)	(407)	(454)	(450)	(446)	(454)	(448)	(479)	(511)	(499)	(550)	(563)	(577)	(587)	(511)	(517)	(500)	(504)	(514)	(480)	(464)	(450)	(473)	(497)	(531)	(542)	(651)	(711)	(766)	(792)	(747)	(727)	(708)	(759)	(751)	(782)	(809)	(798)	(810)	(805)	(790)
Gross Profit	(33) N/A	(28) +15%	8 N/A	(16) N/A	9 N/A	(0) N/A	0 N/A	0 N/A	6 +2 800%	20 +240%	26 +29%	26 +1%	16 -37%	22 +35%	19 -13%	21 +7%	24 +19%	18 -27%	18 +3%	18 N/A	16 -13%	24 +51%	28 +16%	35 +27%	44 +26%	53 +20%	42 -22%	39 -8%	38 -1%	53 +38%	32 -39%	36 +12%	43 +18%	44 +3%	43 -2%	43 -2%	38 -11%	43 +12%	46 +7%	52 +13%	52 +1%	58 +11%	58 0%	57 -2%	63 +10%	69 +11%	73 +5%	75 +2%	77 +3%	79 +2%	86 +9%	94 +9%	107 +14%	123 +15%	116 -6%	119 +2%	142 +19%	137 -4%	137 +0%	128 -7%	89 -31%	78 -12%	79 +2%	86 +9%	90 +4%	97 +7%	99 +2%	99 +0%	95 -4%	83 -12%	84 +2%	89 +5%	94 +6%	103 +10%	105 +1%	107 +2%	117 +10%	136 +16%	145 +7%	175 +20%	214 +23%	256 +20%	302 +18%	304 +1%	296 -3%	260 -12%	222 -15%	205 -8%	193 -6%	190 -1%	202 +6%	219 +9%	216 -1%	222 +3%	218 -2%	215 -1%
Operating Income
Operating Expenses	0	1	(2)	(1)	(17)	0	0	0	0	(7)	(6)	(6)	(5)	(14)	(15)	(14)	(13)	(10)	(10)	(10)	(11)	(12)	(11)	(10)	(9)	(15)	4	2	4	(19)	1	(2)	(7)	(17)	(33)	(34)	(36)	(20)	(31)	(31)	(28)	(23)	(17)	(17)	(21)	(47)	(46)	(47)	(47)	(25)	(25)	(25)	(30)	(45)	(39)	(38)	(37)	(35)	(33)	(33)	(33)	(32)	(28)	(31)	(29)	(37)	(39)	(37)	(40)	(47)	(43)	(50)	(54)	(67)	(61)	(58)	(55)	(53)	(51)	(62)	(61)	(64)	(68)	(54)	(57)	(77)	(60)	(72)	(74)	(76)	(70)	(69)	(67)	(81)	(60)	(68)
Selling, General & Administrative	0	0	0	0	(19)	0	0	0	0	(9)	0	0	0	(17)	0	0	0	(12)	0	0	0	(14)	0	0	0	(17)	0	0	0	(21)	(4)	(8)	(14)	(19)	(21)	(22)	(22)	(24)	(26)	(28)	(28)	(29)	(30)	(28)	(30)	(53)	(53)	(55)	(57)	(28)	(38)	(37)	(45)	(49)	(48)	(52)	(52)	(42)	(43)	(41)	(37)	(36)	(43)	(45)	(44)	(45)	(47)	(50)	(51)	(48)	(56)	(57)	(60)	(69)	(68)	(69)	(66)	(57)	(62)	(71)	(71)	(66)	(87)	(75)	(78)	(78)	(72)	(86)	(89)	(78)	(84)	(84)	(85)	(83)	(82)	(86)
Depreciation & Amortization	(5)	0	(4)	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	5	1	2	3	2	1	0	0	0	2	(6)	(6)	(5)	3	(15)	(14)	(13)	2	(10)	(10)	(11)	3	(11)	(10)	(9)	2	4	2	4	2	5	6	6	2	(12)	(12)	(13)	4	(5)	(3)	(1)	6	13	11	10	6	7	8	9	4	13	12	14	3	9	14	15	7	11	8	4	4	15	13	14	8	8	13	11	1	13	7	6	2	8	11	11	4	11	9	9	2	20	21	21	1	12	14	16	2	15	15	18	2	22	18
Operating Income	(32) N/A	(27) +16%	6 N/A	(17) N/A	(8) +54%	(0) +95%	0 N/A	0 N/A	6 +2 800%	13 +119%	19 +53%	20 +3%	11 -45%	8 -25%	5 -43%	7 +47%	11 +58%	8 -27%	8 +5%	8 -5%	5 -34%	13 +138%	17 +38%	26 +48%	35 +37%	38 +8%	46 +19%	41 -11%	42 +2%	34 -19%	33 -2%	34 +2%	36 +5%	27 -23%	11 -62%	9 -13%	3 -70%	23 +737%	15 -35%	21 +40%	24 +16%	35 +46%	41 +18%	40 -3%	42 +6%	22 -47%	27 +21%	28 +4%	30 +7%	54 +81%	61 +14%	69 +12%	77 +12%	78 +1%	77 -1%	81 +5%	105 +30%	101 -4%	105 +3%	95 -9%	55 -42%	46 -17%	52 +13%	55 +7%	61 +11%	60 -2%	59 -1%	61 +4%	54 -12%	36 -33%	41 +15%	38 -7%	40 +5%	37 -9%	44 +20%	49 +10%	63 +29%	83 +32%	94 +13%	113 +20%	153 +36%	192 +26%	235 +22%	250 +7%	239 -5%	184 -23%	162 -12%	133 -18%	119 -10%	114 -4%	132 +15%	150 +13%	149 0%	141 -6%	157 +12%	147 -7%
Pre-Tax Income
Interest Income Expense	(67)	(60)	(32)	(11)	(4)	(6)	0	0	(0)	(1)	(1)	(2)	(1)	(2)	(2)	(2)	(3)	(4)	(4)	(4)	(5)	(5)	(6)	(5)	(4)	(3)	(4)	(4)	(4)	(3)	(3)	(4)	(4)	(3)	(5)	(5)	(5)	(5)	(6)	(6)	(6)	(5)	(6)	(6)	(7)	(6)	(7)	(7)	(6)	(6)	(6)	(5)	(5)	(3)	(3)	(4)	(4)	(1)	(4)	(4)	(4)	(0)	(2)	(1)	(0)	(2)	(1)	(1)	(2)	5	(2)	(1)	(2)	(2)	(7)	(7)	(8)	(2)	(2)	(3)	(2)	1	(3)	2	3	11	4	2	3	9	3	2	2	14	5	5
Non-Reccuring Items	(400)	(410)	(413)	(365)	(49)	(48)	(27)	(27)	(27)	(28)	(1)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	1	0	0	0	3	0	0	0	2	0	0	0	6	0	0	0	1	0	0	0	3	0	0	0	2	0	0	0	2	0	0	0	1	0	0	0	2	0	0	0	1	0	0	0	1	0	0	0	2	0	0	0	7	0	0	0	1	0	0	0	2	0	0	0	5	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	(2)	0	0	0	0	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Pre-Tax Income	(499) N/A	(498) +0%	(440) +12%	(393) +11%	(61) +85%	(55) +9%	(27) +51%	(27) +1%	(22) +20%	(16) +26%	17 N/A	17 N/A	9 -49%	7 -27%	3 -62%	5 +80%	8 +69%	4 -42%	5 +14%	4 -24%	0 -89%	8 +1 875%	12 +46%	21 +83%	31 +46%	36 +18%	41 +15%	37 -12%	38 +4%	32 -15%	30 -8%	30 +0%	31 +5%	27 -15%	6 -77%	5 -25%	(2) N/A	20 N/A	9 -55%	15 +68%	18 +20%	35 +95%	35 -1%	34 -5%	35 +4%	18 -49%	20 +16%	21 +3%	24 +16%	51 +110%	56 +9%	64 +15%	72 +13%	77 +6%	74 -4%	77 +4%	101 +31%	102 +1%	100 -2%	91 -9%	51 -43%	47 -9%	50 +6%	54 +8%	61 +14%	60 -2%	58 -2%	60 +3%	53 -13%	42 -20%	40 -5%	37 -7%	38 +3%	35 -8%	37 +7%	41 +10%	55 +35%	83 +50%	92 +11%	110 +20%	151 +37%	200 +33%	232 +16%	251 +9%	241 -4%	195 -19%	166 -15%	135 -19%	122 -9%	126 +3%	135 +7%	152 +13%	151 0%	160 +6%	162 +1%	152 -6%
Net Income
Tax Provision	(7)	(6)	(4)	(3)	(1)	(1)	0	(0)	(1)	(3)	(5)	(5)	(5)	(4)	(3)	(4)	(3)	(1)	(1)	(1)	1	(4)	(5)	(8)	(11)	(10)	(10)	(8)	(9)	(8)	(7)	(7)	(7)	(9)	(10)	(9)	(7)	(7)	(6)	(8)	(10)	(9)	(9)	(9)	(9)	(11)	(12)	(12)	(14)	(15)	(17)	(18)	(20)	(22)	(20)	(23)	(31)	(30)	(29)	(25)	(14)	(15)	(16)	(18)	(19)	(18)	(17)	(18)	(14)	(13)	(13)	(11)	(13)	(11)	(10)	(10)	(9)	(8)	(8)	(13)	(20)	(21)	(25)	(21)	(18)	(20)	(18)	(18)	(19)	(19)	(19)	(23)	(21)	(21)	(23)	(17)
Income from Continuing Operations	(506)	(503)	(443)	(396)	(61)	(55)	(27)	(27)	(23)	(19)	12	12	4	3	(0)	1	4	4	4	3	1	4	6	13	20	27	31	28	29	25	23	23	24	18	(4)	(5)	(9)	13	3	7	9	26	26	24	26	7	9	9	10	36	39	45	52	55	54	54	70	72	71	66	38	32	33	36	42	42	42	43	38	29	26	27	25	24	27	31	47	75	84	98	131	179	207	230	223	175	148	117	103	107	116	128	130	139	139	134
Income to Minority Interest	11	9	4	(1)	(1)	(0)	0	0	0	0	0	0	0	(0)	(0)	(0)	0	0	0	0	1	2	2	2	1	(0)	(1)	(1)	1	2	2	2	1	1	1	1	1	0	(1)	(1)	0	1	2	2	1	(2)	(2)	(3)	(4)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	(15)	(16)	(16)	(18)	(4)	(3)	(4)	(4)	(5)	(6)	(5)	(6)	(5)	(4)	(3)	(1)	(0)	2	(1)	(4)	(8)	(14)	(15)	(18)	(23)	(30)	(36)	(35)	(34)	(27)	(23)	(21)	(21)	(20)	(21)	(22)	(20)	(21)	(20)	(20)
Net Income (Common)	(495) N/A	(495) +0%	(440) +11%	(397) +10%	(62) +84%	(56) +10%	(27) +51%	(27) +0%	(23) +15%	(19) +16%	12 N/A	12 -1%	4 -66%	2 -41%	(1) N/A	1 N/A	4 +486%	4 -2%	4 +10%	3 -27%	2 -28%	5 +122%	8 +59%	15 +86%	21 +37%	26 +27%	30 +13%	27 -8%	29 +7%	26 -11%	25 -3%	24 -4%	25 +1%	19 -22%	(3) N/A	(4) -25%	(8) -114%	13 N/A	2 -84%	6 +186%	9 +42%	27 +220%	27 +1%	27 -3%	27 +1%	5 -81%	7 +31%	7 +3%	7 N/A	33 +384%	36 +7%	42 +18%	49 +16%	52 +5%	51 -2%	52 +3%	55 +6%	56 +1%	55 -3%	48 -12%	33 -31%	29 -14%	29 +2%	31 +7%	37 +18%	36 -3%	37 +3%	37 -1%	34 -9%	25 -26%	23 -7%	26 +10%	25 -2%	26 +4%	26 +1%	27 +1%	38 +44%	61 +58%	69 +14%	80 +16%	108 +36%	150 +38%	172 +15%	195 +14%	189 -3%	148 -22%	125 -16%	96 -23%	83 -14%	86 +4%	95 +10%	106 +12%	109 +3%	118 +8%	120 +1%	114 -5%
EPS (Diluted)	-1.36 N/A	-1.3 +4%	-1.02 +22%	-0.93 +9%	-0.15 +84%	-0.12 +20%	-0.07 +42%	-0.07 N/A	-0.06 +14%	-0.05 +17%	0.03 N/A	0.03 N/A	0.01 -67%	0.01 N/A	-0.01 N/A	-0.01 N/A	0 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0.02 +100%	0.04 +100%	0.05 +25%	0.07 +40%	0.07 N/A	0.06 -14%	0.07 +17%	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.05 -29%	-0.01 N/A	-0.01 N/A	-0.02 -100%	0.03 N/A	0.01 -67%	0.02 +100%	0.02 N/A	0.07 +250%	0.07 N/A	0.07 N/A	0.07 N/A	0.01 -86%	0.02 +100%	0.02 N/A	0.02 N/A	0.08 +300%	0.09 +12%	0.1 +11%	0.12 +20%	0.13 +8%	0.13 N/A	0.14 +8%	0.15 +7%	0.14 -7%	0.14 N/A	0.12 -14%	0.08 -33%	0.07 -12%	0.07 N/A	0.07 N/A	0.09 +29%	0.09 N/A	0.1 +11%	0.1 N/A	0.09 -10%	0.06 -33%	0.05 -17%	0.06 +20%	0.06 N/A	0.06 N/A	0.07 +17%	0.07 N/A	0.1 +43%	0.15 +50%	0.17 +13%	0.2 +18%	0.27 +35%	0.38 +41%	0.44 +16%	0.5 +14%	0.48 -4%	0.37 -23%	0.31 -16%	0.23 -26%	0.2 -13%	0.22 +10%	0.24 +9%	0.27 +13%	0.27 N/A	0.3 +11%	0.3 N/A	0.29 -3%

Income Statement Balance Sheet Cash Flow Statement

Harbour-Link Group Bhd
KLSE:HARBOUR

Income Statement

Earnings Waterfall
Harbour-Link Group Bhd

Income Statement
Harbour-Link Group Bhd

See Also

Company

Help

Tools

Stocks

Harbour-Link Group Bhd KLSE:HARBOUR

Income Statement

Earnings Waterfall Harbour-Link Group Bhd

Income Statement Harbour-Link Group Bhd

See Also

Company

Help

Tools

Stocks

Harbour-Link Group Bhd
KLSE:HARBOUR

Earnings Waterfall
Harbour-Link Group Bhd

Income Statement
Harbour-Link Group Bhd