[HARBOUR] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -1.27%
YoY- 154.49%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 345,491 247,023 165,107 80,584 287,868 207,260 138,485 84.04%
PBT 36,099 23,275 17,031 6,486 7,943 435 3,934 338.89%
Tax -9,486 -6,951 -5,431 -2,085 -4,374 -495 -1,839 198.83%
NP 26,613 16,324 11,600 4,401 3,569 -60 2,095 445.27%
-
NP to SH 26,292 16,444 12,055 4,988 5,052 869 2,063 446.45%
-
Tax Rate 26.28% 29.86% 31.89% 32.15% 55.07% 113.79% 46.75% -
Total Cost 318,878 230,699 153,507 76,183 284,299 207,320 136,390 76.24%
-
Net Worth 198,340 187,359 183,920 178,402 172,899 168,368 171,612 10.14%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 1,819 - - -
Div Payout % - - - - 36.03% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 198,340 187,359 183,920 178,402 172,899 168,368 171,612 10.14%
NOSH 181,964 181,902 182,099 182,043 181,999 181,041 182,566 -0.22%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.70% 6.61% 7.03% 5.46% 1.24% -0.03% 1.51% -
ROE 13.26% 8.78% 6.55% 2.80% 2.92% 0.52% 1.20% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 189.87 135.80 90.67 44.27 158.17 114.48 75.85 84.46%
EPS 14.45 9.04 6.62 2.74 2.78 0.48 1.13 447.68%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.09 1.03 1.01 0.98 0.95 0.93 0.94 10.38%
Adjusted Per Share Value based on latest NOSH - 182,043
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 86.29 61.69 41.24 20.13 71.90 51.76 34.59 84.04%
EPS 6.57 4.11 3.01 1.25 1.26 0.22 0.52 443.30%
DPS 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.4954 0.4679 0.4593 0.4456 0.4318 0.4205 0.4286 10.14%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.68 0.71 0.75 0.88 0.56 0.60 0.49 -
P/RPS 0.36 0.52 0.83 1.99 0.35 0.52 0.65 -32.58%
P/EPS 4.71 7.85 11.33 32.12 20.17 125.00 43.36 -77.26%
EY 21.25 12.73 8.83 3.11 4.96 0.80 2.31 339.62%
DY 0.00 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.62 0.69 0.74 0.90 0.59 0.65 0.52 12.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 27/05/08 26/02/08 28/11/07 30/08/07 25/05/07 27/02/07 -
Price 0.60 0.68 0.74 0.79 0.92 0.50 0.71 -
P/RPS 0.32 0.50 0.82 1.78 0.58 0.44 0.94 -51.27%
P/EPS 4.15 7.52 11.18 28.83 33.14 104.17 62.83 -83.68%
EY 24.08 13.29 8.95 3.47 3.02 0.96 1.59 513.13%
DY 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
P/NAPS 0.55 0.66 0.73 0.81 0.97 0.54 0.76 -19.41%

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