[HARBOUR] QoQ TTM Result on 30-Jun-2006 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -6.47%
YoY- 60.51%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 262,769 248,096 232,000 217,536 229,195 231,168 227,617 10.05%
PBT 384 3,810 5,018 4,392 7,648 4,488 2,513 -71.45%
Tax 978 -637 -755 -501 -3,469 -3,617 -2,960 -
NP 1,362 3,173 4,263 3,891 4,179 871 -447 -
-
NP to SH 2,305 3,248 4,488 3,963 4,237 836 -471 -
-
Tax Rate -254.69% 16.72% 15.05% 11.41% 45.36% 80.59% 117.79% -
Total Cost 261,407 244,923 227,737 213,645 225,016 230,297 228,064 9.53%
-
Net Worth 168,245 193,639 172,407 169,048 164,942 166,967 70,841 78.10%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 168,245 193,639 172,407 169,048 164,942 166,967 70,841 78.10%
NOSH 180,909 205,999 181,481 181,772 179,285 181,486 181,645 -0.27%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.52% 1.28% 1.84% 1.79% 1.82% 0.38% -0.20% -
ROE 1.37% 1.68% 2.60% 2.34% 2.57% 0.50% -0.66% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 145.25 120.43 127.84 119.68 127.84 127.37 125.31 10.35%
EPS 1.27 1.58 2.47 2.18 2.36 0.46 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.95 0.93 0.92 0.92 0.39 78.58%
Adjusted Per Share Value based on latest NOSH - 181,772
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 65.63 61.96 57.94 54.33 57.24 57.73 56.85 10.05%
EPS 0.58 0.81 1.12 0.99 1.06 0.21 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4202 0.4836 0.4306 0.4222 0.4119 0.417 0.1769 78.12%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.49 0.61 0.58 0.56 0.58 0.62 -
P/RPS 0.41 0.41 0.48 0.48 0.44 0.46 0.49 -11.21%
P/EPS 47.09 31.08 24.67 26.60 23.70 125.91 -239.11 -
EY 2.12 3.22 4.05 3.76 4.22 0.79 -0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.52 0.64 0.62 0.61 0.63 1.59 -44.94%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 24/11/06 30/08/06 24/05/06 17/02/06 24/11/05 -
Price 0.50 0.71 0.49 0.57 0.56 0.55 0.63 -
P/RPS 0.34 0.59 0.38 0.48 0.44 0.43 0.50 -22.68%
P/EPS 39.24 45.03 19.81 26.14 23.70 119.40 -242.97 -
EY 2.55 2.22 5.05 3.82 4.22 0.84 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.76 0.52 0.61 0.61 0.60 1.62 -51.95%

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