[HARBOUR] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -50.54%
YoY- 36.59%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 287,868 207,260 138,485 68,970 217,536 162,027 107,925 92.67%
PBT 7,943 435 3,934 2,971 4,378 4,443 4,516 45.86%
Tax -4,374 -495 -1,839 -1,140 -487 -1,974 -1,703 87.87%
NP 3,569 -60 2,095 1,831 3,891 2,469 2,813 17.24%
-
NP to SH 5,052 869 2,063 1,960 3,963 2,527 2,778 49.15%
-
Tax Rate 55.07% 113.79% 46.75% 38.37% 11.12% 44.43% 37.71% -
Total Cost 284,299 207,320 136,390 67,139 213,645 159,558 105,112 94.47%
-
Net Worth 172,899 168,368 171,612 172,407 169,063 167,254 167,043 2.33%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,819 - - - - - - -
Div Payout % 36.03% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 172,899 168,368 171,612 172,407 169,063 167,254 167,043 2.33%
NOSH 181,999 181,041 182,566 181,481 181,788 181,798 181,568 0.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.24% -0.03% 1.51% 2.65% 1.79% 1.52% 2.61% -
ROE 2.92% 0.52% 1.20% 1.14% 2.34% 1.51% 1.66% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 158.17 114.48 75.85 38.00 119.66 89.12 59.44 92.37%
EPS 2.78 0.48 1.13 1.08 2.18 1.39 1.53 49.06%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.94 0.95 0.93 0.92 0.92 2.16%
Adjusted Per Share Value based on latest NOSH - 181,481
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 72.19 51.98 34.73 17.30 54.55 40.63 27.07 92.65%
EPS 1.27 0.22 0.52 0.49 0.99 0.63 0.70 48.91%
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4336 0.4222 0.4304 0.4324 0.424 0.4194 0.4189 2.33%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.60 0.49 0.61 0.58 0.56 0.58 -
P/RPS 0.35 0.52 0.65 1.61 0.48 0.63 0.98 -49.75%
P/EPS 20.17 125.00 43.36 56.48 26.61 40.29 37.91 -34.41%
EY 4.96 0.80 2.31 1.77 3.76 2.48 2.64 52.43%
DY 1.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.65 0.52 0.64 0.62 0.61 0.63 -4.29%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 25/05/07 27/02/07 24/11/06 30/08/06 24/05/06 17/02/06 -
Price 0.92 0.50 0.71 0.49 0.57 0.56 0.55 -
P/RPS 0.58 0.44 0.94 1.29 0.48 0.63 0.93 -27.06%
P/EPS 33.14 104.17 62.83 45.37 26.15 40.29 35.95 -5.29%
EY 3.02 0.96 1.59 2.20 3.82 2.48 2.78 5.69%
DY 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.54 0.76 0.52 0.61 0.61 0.60 37.86%

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