[HARBOUR] YoY Annualized 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- -39.36%
YoY- 248.55%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 342,740 329,364 276,346 216,036 216,548 72,190 2,945 120.80%
PBT 33,492 31,033 580 5,924 4,340 7,270 -21,722 -
Tax -8,645 -9,268 -660 -2,632 -3,373 -37,565 37 -
NP 24,846 21,765 -80 3,292 966 -30,294 -21,685 -
-
NP to SH 26,002 21,925 1,158 3,369 966 5,705 -21,685 -
-
Tax Rate 25.81% 29.86% 113.79% 44.43% 77.72% 516.71% - -
Total Cost 317,893 307,598 276,426 212,744 215,581 102,485 24,630 53.09%
-
Net Worth 216,486 187,359 168,368 167,254 67,062 63,729 -313,731 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 216,486 187,359 168,368 167,254 67,062 63,729 -313,731 -
NOSH 181,921 181,902 181,041 181,798 181,249 182,085 192,473 -0.93%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 7.25% 6.61% -0.03% 1.52% 0.45% -41.96% -736.26% -
ROE 12.01% 11.70% 0.69% 2.01% 1.44% 8.95% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 188.40 181.07 152.64 118.83 119.47 39.65 1.53 122.88%
EPS 14.29 12.05 0.64 1.85 0.53 3.13 -11.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.03 0.93 0.92 0.37 0.35 -1.63 -
Adjusted Per Share Value based on latest NOSH - 179,285
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 85.60 82.26 69.02 53.96 54.08 18.03 0.74 120.57%
EPS 6.49 5.48 0.29 0.84 0.24 1.42 -5.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5407 0.4679 0.4205 0.4177 0.1675 0.1592 -0.7835 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.58 0.71 0.60 0.56 0.83 1.49 0.02 -
P/RPS 0.31 0.39 0.39 0.47 0.69 3.76 0.00 -
P/EPS 4.06 5.89 93.75 30.22 155.63 47.55 0.00 -
EY 24.64 16.98 1.07 3.31 0.64 2.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.69 0.65 0.61 2.24 4.26 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 21/05/09 27/05/08 25/05/07 24/05/06 30/05/05 25/05/04 30/05/03 -
Price 0.77 0.68 0.50 0.56 0.69 1.50 0.02 -
P/RPS 0.41 0.38 0.33 0.47 0.58 3.78 0.00 -
P/EPS 5.39 5.64 78.13 30.22 129.38 47.87 0.00 -
EY 18.56 17.73 1.28 3.31 0.77 2.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.66 0.54 0.61 1.86 4.29 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