[HARBOUR] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -10244.44%
YoY- -188.04%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 53,419 54,506 67,371 56,075 49,868 56,468 57,448 -4.71%
PBT 2,171 2,345 3,285 -3,233 196 6,292 7,293 -55.31%
Tax -817 -886 -1,541 -419 -160 -1,951 -2,589 -53.55%
NP 1,354 1,459 1,744 -3,652 36 4,341 4,704 -56.30%
-
NP to SH 1,343 1,435 1,744 -3,652 36 4,341 4,704 -56.54%
-
Tax Rate 37.63% 37.78% 46.91% - 81.63% 31.01% 35.50% -
Total Cost 52,065 53,047 65,627 59,727 49,832 52,127 52,744 -0.85%
-
Net Worth 166,967 70,841 69,033 67,562 70,199 70,836 67,200 83.14%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 166,967 70,841 69,033 67,562 70,199 70,836 67,200 83.14%
NOSH 181,486 181,645 181,666 182,600 180,000 181,631 181,621 -0.04%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.53% 2.68% 2.59% -6.51% 0.07% 7.69% 8.19% -
ROE 0.80% 2.03% 2.53% -5.41% 0.05% 6.13% 7.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.43 30.01 37.08 30.71 27.70 31.09 31.63 -4.67%
EPS 0.74 0.79 0.96 -2.00 0.02 2.39 2.59 -56.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.39 0.38 0.37 0.39 0.39 0.37 83.23%
Adjusted Per Share Value based on latest NOSH - 182,600
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.34 13.61 16.83 14.00 12.45 14.10 14.35 -4.73%
EPS 0.34 0.36 0.44 -0.91 0.01 1.08 1.17 -56.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.417 0.1769 0.1724 0.1687 0.1753 0.1769 0.1678 83.16%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.58 0.62 0.65 0.83 0.99 1.02 1.24 -
P/RPS 1.97 2.07 1.75 2.70 3.57 3.28 3.92 -36.71%
P/EPS 78.38 78.48 67.71 -41.50 4,950.00 42.68 47.88 38.77%
EY 1.28 1.27 1.48 -2.41 0.02 2.34 2.09 -27.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.59 1.71 2.24 2.54 2.62 3.35 -67.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 24/11/05 30/08/05 30/05/05 28/02/05 26/11/04 27/08/04 -
Price 0.55 0.63 0.63 0.69 0.94 1.00 1.05 -
P/RPS 1.87 2.10 1.70 2.25 3.39 3.22 3.32 -31.72%
P/EPS 74.32 79.75 65.63 -34.50 4,700.00 41.84 40.54 49.62%
EY 1.35 1.25 1.52 -2.90 0.02 2.39 2.47 -33.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.62 1.66 1.86 2.41 2.56 2.84 -64.42%

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