[HARBOUR] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 481.36%
YoY- 27.48%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 247,023 165,107 80,584 287,868 207,260 138,485 68,970 133.90%
PBT 23,275 17,031 6,486 7,943 435 3,934 2,971 293.95%
Tax -6,951 -5,431 -2,085 -4,374 -495 -1,839 -1,140 233.38%
NP 16,324 11,600 4,401 3,569 -60 2,095 1,831 329.38%
-
NP to SH 16,444 12,055 4,988 5,052 869 2,063 1,960 312.35%
-
Tax Rate 29.86% 31.89% 32.15% 55.07% 113.79% 46.75% 38.37% -
Total Cost 230,699 153,507 76,183 284,299 207,320 136,390 67,139 127.53%
-
Net Worth 187,359 183,920 178,402 172,899 168,368 171,612 172,407 5.69%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 1,819 - - - -
Div Payout % - - - 36.03% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 187,359 183,920 178,402 172,899 168,368 171,612 172,407 5.69%
NOSH 181,902 182,099 182,043 181,999 181,041 182,566 181,481 0.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.61% 7.03% 5.46% 1.24% -0.03% 1.51% 2.65% -
ROE 8.78% 6.55% 2.80% 2.92% 0.52% 1.20% 1.14% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 135.80 90.67 44.27 158.17 114.48 75.85 38.00 133.56%
EPS 9.04 6.62 2.74 2.78 0.48 1.13 1.08 311.71%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 0.98 0.95 0.93 0.94 0.95 5.53%
Adjusted Per Share Value based on latest NOSH - 182,211
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 61.95 41.41 20.21 72.19 51.98 34.73 17.30 133.88%
EPS 4.12 3.02 1.25 1.27 0.22 0.52 0.49 312.95%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.4699 0.4612 0.4474 0.4336 0.4222 0.4304 0.4324 5.69%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.71 0.75 0.88 0.56 0.60 0.49 0.61 -
P/RPS 0.52 0.83 1.99 0.35 0.52 0.65 1.61 -52.89%
P/EPS 7.85 11.33 32.12 20.17 125.00 43.36 56.48 -73.13%
EY 12.73 8.83 3.11 4.96 0.80 2.31 1.77 272.14%
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.69 0.74 0.90 0.59 0.65 0.52 0.64 5.13%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 28/11/07 30/08/07 25/05/07 27/02/07 24/11/06 -
Price 0.68 0.74 0.79 0.92 0.50 0.71 0.49 -
P/RPS 0.50 0.82 1.78 0.58 0.44 0.94 1.29 -46.80%
P/EPS 7.52 11.18 28.83 33.14 104.17 62.83 45.37 -69.79%
EY 13.29 8.95 3.47 3.02 0.96 1.59 2.20 231.32%
DY 0.00 0.00 0.00 1.09 0.00 0.00 0.00 -
P/NAPS 0.66 0.73 0.81 0.97 0.54 0.76 0.52 17.20%

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