[HARBOUR] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -41.88%
YoY- -66.94%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 217,536 162,027 107,925 54,506 229,782 162,411 106,336 61.36%
PBT 4,378 4,443 4,516 2,345 6,540 3,255 6,488 -23.12%
Tax -487 -1,974 -1,703 -886 -4,071 -2,530 -2,111 -62.48%
NP 3,891 2,469 2,813 1,459 2,469 725 4,377 -7.56%
-
NP to SH 3,963 2,527 2,778 1,435 2,469 725 4,377 -6.42%
-
Tax Rate 11.12% 44.43% 37.71% 37.78% 62.25% 77.73% 32.54% -
Total Cost 213,645 159,558 105,112 53,047 227,313 161,686 101,959 63.97%
-
Net Worth 169,063 167,254 167,043 70,841 68,986 67,062 71,126 78.38%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 169,063 167,254 167,043 70,841 68,986 67,062 71,126 78.38%
NOSH 181,788 181,798 181,568 181,645 181,544 181,249 182,374 -0.21%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.79% 1.52% 2.61% 2.68% 1.07% 0.45% 4.12% -
ROE 2.34% 1.51% 1.66% 2.03% 3.58% 1.08% 6.15% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 119.66 89.12 59.44 30.01 126.57 89.61 58.31 61.69%
EPS 2.18 1.39 1.53 0.79 1.36 0.40 2.40 -6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.92 0.39 0.38 0.37 0.39 78.77%
Adjusted Per Share Value based on latest NOSH - 181,645
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 54.33 40.47 26.95 13.61 57.39 40.56 26.56 61.35%
EPS 0.99 0.63 0.69 0.36 0.62 0.18 1.09 -6.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4222 0.4177 0.4172 0.1769 0.1723 0.1675 0.1776 78.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.58 0.56 0.58 0.62 0.65 0.83 0.99 -
P/RPS 0.48 0.63 0.98 2.07 0.51 0.93 1.70 -57.06%
P/EPS 26.61 40.29 37.91 78.48 47.79 207.50 41.25 -25.40%
EY 3.76 2.48 2.64 1.27 2.09 0.48 2.42 34.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.63 1.59 1.71 2.24 2.54 -61.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 17/02/06 24/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.57 0.56 0.55 0.63 0.63 0.69 0.94 -
P/RPS 0.48 0.63 0.93 2.10 0.50 0.77 1.61 -55.47%
P/EPS 26.15 40.29 35.95 79.75 46.32 172.50 39.17 -23.67%
EY 3.82 2.48 2.78 1.25 2.16 0.58 2.55 31.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.60 1.62 1.66 1.86 2.41 -60.08%

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