[HARBOUR] QoQ 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- 36.49%
YoY- 36.59%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 80,421 68,775 69,515 68,970 55,509 54,102 53,419 31.45%
PBT 7,179 -3,499 963 2,971 -51 -73 2,171 122.44%
Tax -3,779 1,344 -699 -1,140 1,473 -271 -817 178.39%
NP 3,400 -2,155 264 1,831 1,422 -344 1,354 85.05%
-
NP to SH 3,954 -1,194 103 1,960 1,436 -251 1,343 105.82%
-
Tax Rate 52.64% - 72.59% 38.37% - - 37.63% -
Total Cost 77,021 70,930 69,251 67,139 54,087 54,446 52,065 29.92%
-
Net Worth 173,101 168,245 193,639 172,407 169,048 164,942 166,967 2.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,822 - - - - - - -
Div Payout % 46.08% - - - - - - -
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 173,101 168,245 193,639 172,407 169,048 164,942 166,967 2.44%
NOSH 182,211 180,909 205,999 181,481 181,772 179,285 181,486 0.26%
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 4.23% -3.13% 0.38% 2.65% 2.56% -0.64% 2.53% -
ROE 2.28% -0.71% 0.05% 1.14% 0.85% -0.15% 0.80% -
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 44.14 38.02 33.75 38.00 30.54 30.18 29.43 31.12%
EPS 2.17 -0.66 0.05 1.08 0.79 -0.14 0.74 105.27%
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 20.17 17.25 17.43 17.30 13.92 13.57 13.40 31.43%
EPS 0.99 -0.30 0.03 0.49 0.36 -0.06 0.34 104.30%
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4341 0.4219 0.4856 0.4324 0.4239 0.4136 0.4187 2.44%
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 1.27 1.58 1.45 1.61 1.90 1.86 1.97 -25.43%
P/EPS 25.81 -90.91 980.00 56.48 73.42 -400.00 78.38 -52.41%
EY 3.88 -1.10 0.10 1.77 1.36 -0.25 1.28 109.87%
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 2.08 1.32 2.10 1.29 1.87 1.86 1.87 7.37%
P/EPS 42.40 -75.76 1,420.00 45.37 72.15 -400.00 74.32 -31.28%
EY 2.36 -1.32 0.07 2.20 1.39 -0.25 1.35 45.26%
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