[HARBOUR] QoQ TTM 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- 277.49%
YoY- -93.68%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 232,000 217,536 229,195 231,168 227,617 229,782 219,859 3.64%
PBT 5,018 4,392 7,648 4,488 2,513 6,540 10,548 -39.03%
Tax -755 -501 -3,469 -3,617 -2,960 -4,071 -5,119 -72.05%
NP 4,263 3,891 4,179 871 -447 2,469 5,429 -14.87%
-
NP to SH 4,488 3,963 4,237 836 -471 2,469 5,429 -11.90%
-
Tax Rate 15.05% 11.41% 45.36% 80.59% 117.79% 62.25% 48.53% -
Total Cost 227,737 213,645 225,016 230,297 228,064 227,313 214,430 4.09%
-
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 1.84% 1.79% 1.82% 0.38% -0.20% 1.07% 2.47% -
ROE 2.60% 2.34% 2.57% 0.50% -0.66% 3.58% 8.04% -
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 127.84 119.68 127.84 127.37 125.31 126.49 120.40 4.07%
EPS 2.47 2.18 2.36 0.46 -0.26 1.36 2.97 -11.55%
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 58.18 54.55 57.48 57.97 57.08 57.63 55.14 3.63%
EPS 1.13 0.99 1.06 0.21 -0.12 0.62 1.36 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4324 0.4239 0.4136 0.4187 0.1777 0.1731 0.1694 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 0.48 0.48 0.44 0.46 0.49 0.51 0.69 -21.47%
P/EPS 24.67 26.60 23.70 125.91 -239.11 47.83 27.92 -7.91%
EY 4.05 3.76 4.22 0.79 -0.42 2.09 3.58 8.56%
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 0.38 0.48 0.44 0.43 0.50 0.50 0.57 -23.66%
P/EPS 19.81 26.14 23.70 119.40 -242.97 46.35 23.21 -10.01%
EY 5.05 3.82 4.22 0.84 -0.41 2.16 4.31 11.13%
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