[HARBOUR] QoQ 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- 26.15%
YoY- 154.49%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 98,468 81,916 84,523 80,584 80,421 68,775 69,515 26.15%
PBT 12,824 6,244 10,545 6,486 7,179 -3,499 963 462.70%
Tax -2,535 -1,520 -3,346 -2,085 -3,779 1,344 -699 136.23%
NP 10,289 4,724 7,199 4,401 3,400 -2,155 264 1052.07%
-
NP to SH 9,848 4,389 7,067 4,988 3,954 -1,194 103 1996.75%
-
Tax Rate 19.77% 24.34% 31.73% 32.15% 52.64% - 72.59% -
Total Cost 88,179 77,192 77,324 76,183 77,021 70,930 69,251 17.49%
-
Net Worth 198,452 187,579 183,960 178,402 173,101 168,245 193,639 1.65%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 1,822 - - -
Div Payout % - - - - 46.08% - - -
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 198,452 187,579 183,960 178,402 173,101 168,245 193,639 1.65%
NOSH 182,066 182,116 182,139 182,043 182,211 180,909 205,999 -7.91%
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 10.45% 5.77% 8.52% 5.46% 4.23% -3.13% 0.38% -
ROE 4.96% 2.34% 3.84% 2.80% 2.28% -0.71% 0.05% -
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 54.08 44.98 46.41 44.27 44.14 38.02 33.75 36.97%
EPS 5.41 2.41 3.88 2.74 2.17 -0.66 0.05 2177.14%
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 24.69 20.54 21.20 20.21 20.17 17.25 17.43 26.15%
EPS 2.47 1.10 1.77 1.25 0.99 -0.30 0.03 1797.65%
DPS 0.00 0.00 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.4977 0.4704 0.4613 0.4474 0.4341 0.4219 0.4856 1.65%
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 1.26 1.58 1.62 1.99 1.27 1.58 1.45 -8.94%
P/EPS 12.57 29.46 19.33 32.12 25.81 -90.91 980.00 -94.53%
EY 7.95 3.39 5.17 3.11 3.88 -1.10 0.10 1753.82%
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 1.11 1.51 1.59 1.78 2.08 1.32 2.10 -34.65%
P/EPS 11.09 28.22 19.07 28.83 42.40 -75.76 1,420.00 -96.07%
EY 9.02 3.54 5.24 3.47 2.36 -1.32 0.07 2458.73%
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