[HARBOUR] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -49.59%
YoY- 3215.91%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 218,024 229,782 216,548 212,672 225,872 111,591 72,190 108.79%
PBT 9,380 6,540 4,340 12,976 25,168 12,746 7,270 18.49%
Tax -3,544 -4,071 -3,373 -4,222 -7,804 -3,763 -37,565 -79.24%
NP 5,836 2,469 966 8,754 17,364 8,983 -30,294 -
-
NP to SH 5,740 2,469 966 8,754 17,364 8,983 5,705 0.40%
-
Tax Rate 37.78% 62.25% 77.72% 32.54% 31.01% 29.52% 516.71% -
Total Cost 212,188 227,313 215,581 203,918 208,508 102,608 102,485 62.37%
-
Net Worth 70,841 68,986 67,062 71,126 70,836 67,281 63,729 7.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 70,841 68,986 67,062 71,126 70,836 67,281 63,729 7.30%
NOSH 181,645 181,544 181,249 182,374 181,631 181,842 182,085 -0.16%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.68% 1.07% 0.45% 4.12% 7.69% 8.05% -41.96% -
ROE 8.10% 3.58% 1.44% 12.31% 24.51% 13.35% 8.95% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 120.03 126.57 119.47 116.61 124.36 61.37 39.65 109.12%
EPS 3.16 1.36 0.53 4.80 9.56 4.94 3.13 0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.37 0.39 0.39 0.37 0.35 7.47%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 54.68 57.63 54.31 53.33 56.65 27.99 18.10 108.83%
EPS 1.44 0.62 0.24 2.20 4.35 2.25 1.43 0.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1777 0.173 0.1682 0.1784 0.1776 0.1687 0.1598 7.32%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.62 0.65 0.83 0.99 1.02 1.24 1.49 -
P/RPS 0.52 0.51 0.69 0.85 0.82 2.02 3.76 -73.22%
P/EPS 19.62 47.79 155.63 20.63 10.67 25.10 47.55 -44.54%
EY 5.10 2.09 0.64 4.85 9.37 3.98 2.10 80.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.71 2.24 2.54 2.62 3.35 4.26 -48.12%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 30/08/05 30/05/05 28/02/05 26/11/04 27/08/04 25/05/04 -
Price 0.63 0.63 0.69 0.94 1.00 1.05 1.50 -
P/RPS 0.52 0.50 0.58 0.81 0.80 1.71 3.78 -73.31%
P/EPS 19.94 46.32 129.38 19.58 10.46 21.26 47.87 -44.19%
EY 5.02 2.16 0.77 5.11 9.56 4.70 2.09 79.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.66 1.86 2.41 2.56 2.84 4.29 -47.72%

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