[HARBOUR] QoQ Annualized Quarter Result on 31-Mar-2006 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -39.36%
YoY- 248.55%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 276,970 275,880 217,536 216,036 215,850 218,024 229,782 13.22%
PBT 7,868 11,884 4,378 5,924 9,032 9,380 6,540 13.07%
Tax -3,678 -4,560 -487 -2,632 -3,406 -3,544 -4,071 -6.52%
NP 4,190 7,324 3,891 3,292 5,626 5,836 2,469 42.13%
-
NP to SH 4,126 7,840 3,963 3,369 5,556 5,740 2,469 40.69%
-
Tax Rate 46.75% 38.37% 11.12% 44.43% 37.71% 37.78% 62.25% -
Total Cost 272,780 268,556 213,645 212,744 210,224 212,188 227,313 12.88%
-
Net Worth 171,612 172,407 169,063 167,254 167,043 70,841 68,986 83.28%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 171,612 172,407 169,063 167,254 167,043 70,841 68,986 83.28%
NOSH 182,566 181,481 181,788 181,798 181,568 181,645 181,544 0.37%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.51% 2.65% 1.79% 1.52% 2.61% 2.68% 1.07% -
ROE 2.40% 4.55% 2.34% 2.01% 3.33% 8.10% 3.58% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 151.71 152.02 119.66 118.83 118.88 120.03 126.57 12.80%
EPS 2.26 4.32 2.18 1.85 3.06 3.16 1.36 40.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.93 0.92 0.92 0.39 0.38 82.60%
Adjusted Per Share Value based on latest NOSH - 179,285
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 69.46 69.19 54.55 54.18 54.13 54.68 57.63 13.21%
EPS 1.03 1.97 0.99 0.84 1.39 1.44 0.62 40.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4304 0.4324 0.424 0.4194 0.4189 0.1777 0.173 83.30%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.49 0.61 0.58 0.56 0.58 0.62 0.65 -
P/RPS 0.32 0.40 0.48 0.47 0.49 0.52 0.51 -26.64%
P/EPS 21.68 14.12 26.61 30.22 18.95 19.62 47.79 -40.87%
EY 4.61 7.08 3.76 3.31 5.28 5.10 2.09 69.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.62 0.61 0.63 1.59 1.71 -54.68%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 30/08/06 24/05/06 17/02/06 24/11/05 30/08/05 -
Price 0.71 0.49 0.57 0.56 0.55 0.63 0.63 -
P/RPS 0.47 0.32 0.48 0.47 0.46 0.52 0.50 -4.03%
P/EPS 31.42 11.34 26.15 30.22 17.97 19.94 46.32 -22.74%
EY 3.18 8.82 3.82 3.31 5.56 5.02 2.16 29.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.52 0.61 0.61 0.60 1.62 1.66 -40.51%

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