[HARBOUR] QoQ Quarter Result on 31-Mar-2006 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -118.69%
YoY- 93.13%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 69,515 68,970 55,509 54,102 53,419 54,506 67,371 2.10%
PBT 963 2,971 -51 -73 2,171 2,345 3,285 -55.77%
Tax -699 -1,140 1,473 -271 -817 -886 -1,541 -40.87%
NP 264 1,831 1,422 -344 1,354 1,459 1,744 -71.49%
-
NP to SH 103 1,960 1,436 -251 1,343 1,435 1,744 -84.75%
-
Tax Rate 72.59% 38.37% - - 37.63% 37.78% 46.91% -
Total Cost 69,251 67,139 54,087 54,446 52,065 53,047 65,627 3.63%
-
Net Worth 193,639 172,407 169,048 164,942 166,967 70,841 69,033 98.52%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 193,639 172,407 169,048 164,942 166,967 70,841 69,033 98.52%
NOSH 205,999 181,481 181,772 179,285 181,486 181,645 181,666 8.71%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.38% 2.65% 2.56% -0.64% 2.53% 2.68% 2.59% -
ROE 0.05% 1.14% 0.85% -0.15% 0.80% 2.03% 2.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 33.75 38.00 30.54 30.18 29.43 30.01 37.08 -6.06%
EPS 0.05 1.08 0.79 -0.14 0.74 0.79 0.96 -85.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.93 0.92 0.92 0.39 0.38 82.60%
Adjusted Per Share Value based on latest NOSH - 179,285
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 17.36 17.23 13.86 13.51 13.34 13.61 16.83 2.08%
EPS 0.03 0.49 0.36 -0.06 0.34 0.36 0.44 -83.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4836 0.4306 0.4222 0.4119 0.417 0.1769 0.1724 98.52%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.49 0.61 0.58 0.56 0.58 0.62 0.65 -
P/RPS 1.45 1.61 1.90 1.86 1.97 2.07 1.75 -11.75%
P/EPS 980.00 56.48 73.42 -400.00 78.38 78.48 67.71 491.01%
EY 0.10 1.77 1.36 -0.25 1.28 1.27 1.48 -83.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.62 0.61 0.63 1.59 1.71 -54.68%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 30/08/06 24/05/06 17/02/06 24/11/05 30/08/05 -
Price 0.71 0.49 0.57 0.56 0.55 0.63 0.63 -
P/RPS 2.10 1.29 1.87 1.86 1.87 2.10 1.70 15.08%
P/EPS 1,420.00 45.37 72.15 -400.00 74.32 79.75 65.63 672.13%
EY 0.07 2.20 1.39 -0.25 1.35 1.25 1.52 -87.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.52 0.61 0.61 0.60 1.62 1.66 -40.51%

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