[HARBOUR] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 147.75%
YoY- -62.93%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 98,468 80,421 55,509 67,371 57,448 545 8,146 51.43%
PBT 12,824 7,179 -51 3,285 7,293 -125,005 -39,246 -
Tax -2,535 -3,779 1,473 -1,541 -2,589 -347 535 -
NP 10,289 3,400 1,422 1,744 4,704 -125,352 -38,711 -
-
NP to SH 9,848 3,954 1,436 1,744 4,704 -125,352 -38,711 -
-
Tax Rate 19.77% 52.64% - 46.91% 35.50% - - -
Total Cost 88,179 77,021 54,087 65,627 52,744 125,897 46,857 11.10%
-
Net Worth 198,452 173,101 169,048 69,033 67,200 -438,953 -296,508 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 1,822 - - - - - -
Div Payout % - 46.08% - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 198,452 173,101 169,048 69,033 67,200 -438,953 -296,508 -
NOSH 182,066 182,211 181,772 181,666 181,621 192,523 192,537 -0.92%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 10.45% 4.23% 2.56% 2.59% 8.19% -23,000.37% -475.21% -
ROE 4.96% 2.28% 0.85% 2.53% 7.00% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 54.08 44.14 30.54 37.08 31.63 0.28 4.23 52.85%
EPS 5.41 2.17 0.79 0.96 2.59 -65.11 -20.11 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.95 0.93 0.38 0.37 -2.28 -1.54 -
Adjusted Per Share Value based on latest NOSH - 181,666
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 24.69 20.17 13.92 16.90 14.41 0.14 2.04 51.46%
EPS 2.47 0.99 0.36 0.44 1.18 -31.44 -9.71 -
DPS 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4977 0.4341 0.4239 0.1731 0.1685 -1.1008 -0.7436 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.68 0.56 0.58 0.65 1.24 0.02 0.09 -
P/RPS 1.26 1.27 1.90 1.75 3.92 0.00 2.13 -8.37%
P/EPS 12.57 25.81 73.42 67.71 47.88 0.00 -0.45 -
EY 7.95 3.88 1.36 1.48 2.09 0.00 -223.40 -
DY 0.00 1.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.62 1.71 3.35 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 30/08/07 30/08/06 30/08/05 27/08/04 29/08/03 30/08/02 -
Price 0.60 0.92 0.57 0.63 1.05 0.02 0.04 -
P/RPS 1.11 2.08 1.87 1.70 3.32 0.00 0.95 2.62%
P/EPS 11.09 42.40 72.15 65.63 40.54 0.00 -0.20 -
EY 9.02 2.36 1.39 1.52 2.47 0.00 -502.64 -
DY 0.00 1.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.97 0.61 1.66 2.84 0.00 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