[HARBOUR] QoQ Quarter Result on 31-Dec-2005 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -6.41%
YoY- 3630.56%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 68,970 55,509 54,102 53,419 54,506 67,371 56,075 14.78%
PBT 2,971 -51 -73 2,171 2,345 3,285 -3,233 -
Tax -1,140 1,473 -271 -817 -886 -1,541 -419 94.77%
NP 1,831 1,422 -344 1,354 1,459 1,744 -3,652 -
-
NP to SH 1,960 1,436 -251 1,343 1,435 1,744 -3,652 -
-
Tax Rate 38.37% - - 37.63% 37.78% 46.91% - -
Total Cost 67,139 54,087 54,446 52,065 53,047 65,627 59,727 8.10%
-
Net Worth 172,407 169,048 164,942 166,967 70,841 69,033 67,562 86.63%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 172,407 169,048 164,942 166,967 70,841 69,033 67,562 86.63%
NOSH 181,481 181,772 179,285 181,486 181,645 181,666 182,600 -0.40%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.65% 2.56% -0.64% 2.53% 2.68% 2.59% -6.51% -
ROE 1.14% 0.85% -0.15% 0.80% 2.03% 2.53% -5.41% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 38.00 30.54 30.18 29.43 30.01 37.08 30.71 15.24%
EPS 1.08 0.79 -0.14 0.74 0.79 0.96 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.92 0.92 0.39 0.38 0.37 87.39%
Adjusted Per Share Value based on latest NOSH - 181,486
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 17.23 13.86 13.51 13.34 13.61 16.83 14.00 14.82%
EPS 0.49 0.36 -0.06 0.34 0.36 0.44 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4306 0.4222 0.4119 0.417 0.1769 0.1724 0.1687 86.66%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.61 0.58 0.56 0.58 0.62 0.65 0.83 -
P/RPS 1.61 1.90 1.86 1.97 2.07 1.75 2.70 -29.13%
P/EPS 56.48 73.42 -400.00 78.38 78.48 67.71 -41.50 -
EY 1.77 1.36 -0.25 1.28 1.27 1.48 -2.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.61 0.63 1.59 1.71 2.24 -56.58%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 30/08/06 24/05/06 17/02/06 24/11/05 30/08/05 30/05/05 -
Price 0.49 0.57 0.56 0.55 0.63 0.63 0.69 -
P/RPS 1.29 1.87 1.86 1.87 2.10 1.70 2.25 -30.96%
P/EPS 45.37 72.15 -400.00 74.32 79.75 65.63 -34.50 -
EY 2.20 1.39 -0.25 1.35 1.25 1.52 -2.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.61 0.60 1.62 1.66 1.86 -57.21%

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