[HARBOUR] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -6.47%
YoY- 60.51%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 327,565 345,491 287,681 217,536 229,782 158,117 2,754 121.60%
PBT 32,310 36,099 7,614 4,392 6,540 16,111 -141,297 -
Tax -7,540 -9,486 -4,274 -501 -4,071 -4,942 -319 69.32%
NP 24,770 26,613 3,340 3,891 2,469 11,169 -141,616 -
-
NP to SH 26,225 26,292 4,823 3,963 2,469 11,169 -141,616 -
-
Tax Rate 23.34% 26.28% 56.13% 11.41% 62.25% 30.67% - -
Total Cost 302,795 318,878 284,341 213,645 227,313 146,948 144,370 13.12%
-
Net Worth 221,766 198,452 173,101 169,048 69,033 67,200 -438,953 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 1,822 - - - - -
Div Payout % - - 37.78% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 221,766 198,452 173,101 169,048 69,033 67,200 -438,953 -
NOSH 181,775 182,066 182,211 181,772 181,666 181,621 192,523 -0.95%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.56% 7.70% 1.16% 1.79% 1.07% 7.06% -5,142.19% -
ROE 11.83% 13.25% 2.79% 2.34% 3.58% 16.62% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 180.20 189.76 157.88 119.68 126.49 87.06 1.43 123.74%
EPS 14.43 14.44 2.65 2.18 1.36 6.15 -73.56 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.09 0.95 0.93 0.38 0.37 -2.28 -
Adjusted Per Share Value based on latest NOSH - 181,772
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 81.81 86.29 71.85 54.33 57.39 39.49 0.69 121.48%
EPS 6.55 6.57 1.20 0.99 0.62 2.79 -35.37 -
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.5539 0.4956 0.4323 0.4222 0.1724 0.1678 -1.0963 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.71 0.68 0.56 0.58 0.65 1.24 0.02 -
P/RPS 0.39 0.36 0.35 0.48 0.51 1.42 1.40 -19.16%
P/EPS 4.92 4.71 21.16 26.60 47.83 20.16 -0.03 -
EY 20.32 21.24 4.73 3.76 2.09 4.96 -3,677.89 -
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.59 0.62 1.71 3.35 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 28/08/08 30/08/07 30/08/06 30/08/05 27/08/04 29/08/03 -
Price 0.75 0.60 0.92 0.57 0.63 1.05 0.02 -
P/RPS 0.42 0.32 0.58 0.48 0.50 1.21 1.40 -18.16%
P/EPS 5.20 4.15 34.76 26.14 46.35 17.07 -0.03 -
EY 19.24 24.07 2.88 3.82 2.16 5.86 -3,677.89 -
DY 0.00 0.00 1.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.97 0.61 1.66 2.84 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