[HARBOUR] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 93.3%
YoY- 98.67%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 229,782 216,548 212,672 225,872 111,591 72,190 4,902 1203.10%
PBT 6,540 4,340 12,976 25,168 12,746 7,270 384 563.10%
Tax -4,071 -3,373 -4,222 -7,804 -3,763 -37,565 -54,120 -82.20%
NP 2,469 966 8,754 17,364 8,983 -30,294 -53,736 -
-
NP to SH 2,469 966 8,754 17,364 8,983 5,705 264 344.49%
-
Tax Rate 62.25% 77.72% 32.54% 31.01% 29.52% 516.71% 14,093.75% -
Total Cost 227,313 215,581 203,918 208,508 102,608 102,485 58,638 146.97%
-
Net Worth 68,986 67,062 71,126 70,836 67,281 63,729 62,228 7.12%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 68,986 67,062 71,126 70,836 67,281 63,729 62,228 7.12%
NOSH 181,544 181,249 182,374 181,631 181,842 182,085 188,571 -2.50%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.07% 0.45% 4.12% 7.69% 8.05% -41.96% -1,096.21% -
ROE 3.58% 1.44% 12.31% 24.51% 13.35% 8.95% 0.42% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 126.57 119.47 116.61 124.36 61.37 39.65 2.60 1236.38%
EPS 1.36 0.53 4.80 9.56 4.94 3.13 0.14 355.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.39 0.39 0.37 0.35 0.33 9.87%
Adjusted Per Share Value based on latest NOSH - 181,631
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 57.39 54.08 53.11 56.41 27.87 18.03 1.22 1206.18%
EPS 0.62 0.24 2.19 4.34 2.24 1.42 0.07 328.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1723 0.1675 0.1776 0.1769 0.168 0.1592 0.1554 7.13%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.83 0.99 1.02 1.24 1.49 0.02 -
P/RPS 0.51 0.69 0.85 0.82 2.02 3.76 0.77 -24.03%
P/EPS 47.79 155.63 20.63 10.67 25.10 47.55 14.29 123.79%
EY 2.09 0.64 4.85 9.37 3.98 2.10 7.00 -55.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.24 2.54 2.62 3.35 4.26 0.06 834.93%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 26/11/04 27/08/04 25/05/04 13/02/04 -
Price 0.63 0.69 0.94 1.00 1.05 1.50 1.77 -
P/RPS 0.50 0.58 0.81 0.80 1.71 3.78 68.09 -96.23%
P/EPS 46.32 129.38 19.58 10.46 21.26 47.87 1,264.29 -88.99%
EY 2.16 0.77 5.11 9.56 4.70 2.09 0.08 801.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.86 2.41 2.56 2.84 4.29 5.36 -54.25%

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