[HARBOUR] QoQ Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -3.21%
YoY- -36.53%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 275,880 217,536 216,036 215,850 218,024 229,782 216,548 17.50%
PBT 11,884 4,378 5,924 9,032 9,380 6,540 4,340 95.60%
Tax -4,560 -487 -2,632 -3,406 -3,544 -4,071 -3,373 22.24%
NP 7,324 3,891 3,292 5,626 5,836 2,469 966 285.45%
-
NP to SH 7,840 3,963 3,369 5,556 5,740 2,469 966 303.34%
-
Tax Rate 38.37% 11.12% 44.43% 37.71% 37.78% 62.25% 77.72% -
Total Cost 268,556 213,645 212,744 210,224 212,188 227,313 215,581 15.75%
-
Net Worth 172,407 169,063 167,254 167,043 70,841 68,986 67,062 87.55%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 172,407 169,063 167,254 167,043 70,841 68,986 67,062 87.55%
NOSH 181,481 181,788 181,798 181,568 181,645 181,544 181,249 0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.65% 1.79% 1.52% 2.61% 2.68% 1.07% 0.45% -
ROE 4.55% 2.34% 2.01% 3.33% 8.10% 3.58% 1.44% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 152.02 119.66 118.83 118.88 120.03 126.57 119.47 17.40%
EPS 4.32 2.18 1.85 3.06 3.16 1.36 0.53 304.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.92 0.92 0.39 0.38 0.37 87.39%
Adjusted Per Share Value based on latest NOSH - 181,486
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 69.19 54.55 54.18 54.13 54.68 57.63 54.31 17.50%
EPS 1.97 0.99 0.84 1.39 1.44 0.62 0.24 306.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4324 0.424 0.4194 0.4189 0.1777 0.173 0.1682 87.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.61 0.58 0.56 0.58 0.62 0.65 0.83 -
P/RPS 0.40 0.48 0.47 0.49 0.52 0.51 0.69 -30.45%
P/EPS 14.12 26.61 30.22 18.95 19.62 47.79 155.63 -79.77%
EY 7.08 3.76 3.31 5.28 5.10 2.09 0.64 395.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.61 0.63 1.59 1.71 2.24 -56.58%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 30/08/06 24/05/06 17/02/06 24/11/05 30/08/05 30/05/05 -
Price 0.49 0.57 0.56 0.55 0.63 0.63 0.69 -
P/RPS 0.32 0.48 0.47 0.46 0.52 0.50 0.58 -32.70%
P/EPS 11.34 26.15 30.22 17.97 19.94 46.32 129.38 -80.23%
EY 8.82 3.82 3.31 5.56 5.02 2.16 0.77 407.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.61 0.60 1.62 1.66 1.86 -57.21%

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