[HARBOUR] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -94.74%
YoY- -92.33%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 70,897 85,234 84,523 69,515 53,419 49,868 2,451 75.11%
PBT 5,817 5,693 10,545 963 2,171 196 192 76.47%
Tax -1,956 -1,408 -3,346 -699 -817 -160 -60 78.63%
NP 3,861 4,285 7,199 264 1,354 36 132 75.44%
-
NP to SH 3,831 4,792 7,067 103 1,343 36 132 75.21%
-
Tax Rate 33.63% 24.73% 31.73% 72.59% 37.63% 81.63% 31.25% -
Total Cost 67,036 80,949 77,324 69,251 52,065 49,832 2,319 75.09%
-
Net Worth 229,860 209,536 183,960 193,639 166,967 70,199 62,228 24.30%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 229,860 209,536 183,960 193,639 166,967 70,199 62,228 24.30%
NOSH 182,428 182,205 182,139 205,999 181,486 180,000 188,571 -0.54%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 5.45% 5.03% 8.52% 0.38% 2.53% 0.07% 5.39% -
ROE 1.67% 2.29% 3.84% 0.05% 0.80% 0.05% 0.21% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 38.86 46.78 46.41 33.75 29.43 27.70 1.30 76.07%
EPS 2.10 2.63 3.88 0.05 0.74 0.02 0.07 76.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.15 1.01 0.94 0.92 0.39 0.33 24.99%
Adjusted Per Share Value based on latest NOSH - 205,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 17.78 21.38 21.20 17.43 13.40 12.51 0.61 75.33%
EPS 0.96 1.20 1.77 0.03 0.34 0.01 0.03 78.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5765 0.5255 0.4613 0.4856 0.4187 0.1761 0.1561 24.30%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.74 0.59 0.75 0.49 0.58 0.99 0.02 -
P/RPS 1.90 1.26 1.62 1.45 1.97 3.57 1.54 3.55%
P/EPS 35.24 22.43 19.33 980.00 78.38 4,950.00 28.57 3.55%
EY 2.84 4.46 5.17 0.10 1.28 0.02 3.50 -3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.74 0.52 0.63 2.54 0.06 46.31%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 23/02/09 26/02/08 27/02/07 17/02/06 28/02/05 13/02/04 -
Price 0.77 0.60 0.74 0.71 0.55 0.94 1.77 -
P/RPS 1.98 1.28 1.59 2.10 1.87 3.39 136.18 -50.56%
P/EPS 36.67 22.81 19.07 1,420.00 74.32 4,700.00 2,528.57 -50.58%
EY 2.73 4.38 5.24 0.07 1.35 0.02 0.04 102.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.73 0.76 0.60 2.41 5.36 -30.36%

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