[HARBOUR] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -71.92%
YoY- -65.61%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 330,214 322,336 287,868 276,346 276,970 275,880 217,536 31.98%
PBT 34,062 25,944 7,943 580 7,868 11,884 4,378 291.17%
Tax -10,862 -8,340 -4,374 -660 -3,678 -4,560 -487 687.88%
NP 23,200 17,604 3,569 -80 4,190 7,324 3,891 227.74%
-
NP to SH 24,110 19,952 5,052 1,158 4,126 7,840 3,963 232.16%
-
Tax Rate 31.89% 32.15% 55.07% 113.79% 46.75% 38.37% 11.12% -
Total Cost 307,014 304,732 284,299 276,426 272,780 268,556 213,645 27.25%
-
Net Worth 183,920 178,402 172,899 168,368 171,612 172,407 169,063 5.75%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 1,819 - - - - -
Div Payout % - - 36.03% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 183,920 178,402 172,899 168,368 171,612 172,407 169,063 5.75%
NOSH 182,099 182,043 181,999 181,041 182,566 181,481 181,788 0.11%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.03% 5.46% 1.24% -0.03% 1.51% 2.65% 1.79% -
ROE 13.11% 11.18% 2.92% 0.69% 2.40% 4.55% 2.34% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 181.34 177.07 158.17 152.64 151.71 152.02 119.66 31.83%
EPS 13.24 10.96 2.78 0.64 2.26 4.32 2.18 231.78%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 0.95 0.93 0.94 0.95 0.93 5.63%
Adjusted Per Share Value based on latest NOSH - 180,909
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 82.81 80.84 72.19 69.30 69.46 69.19 54.55 31.98%
EPS 6.05 5.00 1.27 0.29 1.03 1.97 0.99 233.15%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.4612 0.4474 0.4336 0.4222 0.4304 0.4324 0.424 5.75%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.75 0.88 0.56 0.60 0.49 0.61 0.58 -
P/RPS 0.41 0.50 0.35 0.39 0.32 0.40 0.48 -9.94%
P/EPS 5.66 8.03 20.17 93.75 21.68 14.12 26.61 -64.26%
EY 17.65 12.45 4.96 1.07 4.61 7.08 3.76 179.56%
DY 0.00 0.00 1.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.90 0.59 0.65 0.52 0.64 0.62 12.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 28/11/07 30/08/07 25/05/07 27/02/07 24/11/06 30/08/06 -
Price 0.74 0.79 0.92 0.50 0.71 0.49 0.57 -
P/RPS 0.41 0.45 0.58 0.33 0.47 0.32 0.48 -9.94%
P/EPS 5.59 7.21 33.14 78.13 31.42 11.34 26.15 -64.14%
EY 17.89 13.87 3.02 1.28 3.18 8.82 3.82 179.13%
DY 0.00 0.00 1.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 0.97 0.54 0.76 0.52 0.61 12.68%

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