[HARBOUR] QoQ Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -88.96%
YoY- -83.06%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 215,850 218,024 229,782 216,548 212,672 225,872 111,591 55.05%
PBT 9,032 9,380 6,540 4,340 12,976 25,168 12,746 -20.46%
Tax -3,406 -3,544 -4,071 -3,373 -4,222 -7,804 -3,763 -6.41%
NP 5,626 5,836 2,469 966 8,754 17,364 8,983 -26.73%
-
NP to SH 5,556 5,740 2,469 966 8,754 17,364 8,983 -27.34%
-
Tax Rate 37.71% 37.78% 62.25% 77.72% 32.54% 31.01% 29.52% -
Total Cost 210,224 212,188 227,313 215,581 203,918 208,508 102,608 61.10%
-
Net Worth 167,043 70,841 68,986 67,062 71,126 70,836 67,281 83.05%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 167,043 70,841 68,986 67,062 71,126 70,836 67,281 83.05%
NOSH 181,568 181,645 181,544 181,249 182,374 181,631 181,842 -0.10%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.61% 2.68% 1.07% 0.45% 4.12% 7.69% 8.05% -
ROE 3.33% 8.10% 3.58% 1.44% 12.31% 24.51% 13.35% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 118.88 120.03 126.57 119.47 116.61 124.36 61.37 55.20%
EPS 3.06 3.16 1.36 0.53 4.80 9.56 4.94 -27.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.39 0.38 0.37 0.39 0.39 0.37 83.23%
Adjusted Per Share Value based on latest NOSH - 182,600
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.91 54.45 57.39 54.08 53.11 56.41 27.87 55.05%
EPS 1.39 1.43 0.62 0.24 2.19 4.34 2.24 -27.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4172 0.1769 0.1723 0.1675 0.1776 0.1769 0.168 83.07%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.58 0.62 0.65 0.83 0.99 1.02 1.24 -
P/RPS 0.49 0.52 0.51 0.69 0.85 0.82 2.02 -61.00%
P/EPS 18.95 19.62 47.79 155.63 20.63 10.67 25.10 -17.04%
EY 5.28 5.10 2.09 0.64 4.85 9.37 3.98 20.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.59 1.71 2.24 2.54 2.62 3.35 -67.07%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 24/11/05 30/08/05 30/05/05 28/02/05 26/11/04 27/08/04 -
Price 0.55 0.63 0.63 0.69 0.94 1.00 1.05 -
P/RPS 0.46 0.52 0.50 0.58 0.81 0.80 1.71 -58.22%
P/EPS 17.97 19.94 46.32 129.38 19.58 10.46 21.26 -10.57%
EY 5.56 5.02 2.16 0.77 5.11 9.56 4.70 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.62 1.66 1.86 2.41 2.56 2.84 -64.42%

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