[HARBOUR] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 132.48%
YoY- -66.94%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 412,164 322,336 275,880 218,024 225,872 186,104 1,852 145.96%
PBT 47,540 25,944 11,884 9,380 25,168 13,460 -23,388 -
Tax -11,820 -8,340 -4,560 -3,544 -7,804 -4,720 -784 57.11%
NP 35,720 17,604 7,324 5,836 17,364 8,740 -24,172 -
-
NP to SH 33,748 19,952 7,840 5,740 17,364 8,740 -24,172 -
-
Tax Rate 24.86% 32.15% 38.37% 37.78% 31.01% 35.07% - -
Total Cost 376,444 304,732 268,556 212,188 208,508 177,364 26,024 56.03%
-
Net Worth 207,288 178,402 172,407 70,841 70,836 56,445 -304,074 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 207,288 178,402 172,407 70,841 70,836 56,445 -304,074 -
NOSH 181,831 182,043 181,481 181,645 181,631 182,083 192,452 -0.94%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.67% 5.46% 2.65% 2.68% 7.69% 4.70% -1,305.18% -
ROE 16.28% 11.18% 4.55% 8.10% 24.51% 15.48% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 226.67 177.07 152.02 120.03 124.36 102.21 0.96 148.40%
EPS 18.56 10.96 4.32 3.16 9.56 4.80 -12.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.98 0.95 0.39 0.39 0.31 -1.58 -
Adjusted Per Share Value based on latest NOSH - 181,645
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 103.36 80.84 69.19 54.68 56.65 46.67 0.46 146.36%
EPS 8.46 5.00 1.97 1.44 4.35 2.19 -6.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5198 0.4474 0.4324 0.1777 0.1776 0.1416 -0.7626 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.61 0.88 0.61 0.62 1.02 0.02 0.05 -
P/RPS 0.27 0.50 0.40 0.52 0.82 0.02 0.00 -
P/EPS 3.29 8.03 14.12 19.62 10.67 0.42 0.00 -
EY 30.43 12.45 7.08 5.10 9.37 240.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.90 0.64 1.59 2.62 0.06 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 24/11/06 24/11/05 26/11/04 02/01/04 26/11/02 -
Price 0.59 0.79 0.49 0.63 1.00 0.02 0.04 -
P/RPS 0.26 0.45 0.32 0.52 0.80 0.02 0.00 -
P/EPS 3.18 7.21 11.34 19.94 10.46 0.42 0.00 -
EY 31.46 13.87 8.82 5.02 9.56 240.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.81 0.52 1.62 2.56 0.06 0.00 -

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