[HARBOUR] QoQ Cumulative 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- 0.83%
YoY- 3215.91%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 54,506 229,782 162,411 106,336 56,468 111,591 54,143 0.44%
PBT 2,345 6,540 3,255 6,488 6,292 12,746 5,453 -42.99%
Tax -886 -4,071 -2,530 -2,111 -1,951 -3,763 -28,174 -90.01%
NP 1,459 2,469 725 4,377 4,341 8,983 -22,721 -
-
NP to SH 1,435 2,469 725 4,377 4,341 8,983 4,279 -51.69%
-
Tax Rate 37.78% 62.25% 77.73% 32.54% 31.01% 29.52% 516.67% -
Total Cost 53,047 227,313 161,686 101,959 52,127 102,608 76,864 -21.88%
-
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 2.03% 3.58% 1.08% 6.15% 6.13% 13.35% 6.71% -
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 30.01 126.57 89.61 58.31 31.09 61.37 29.73 0.62%
EPS 0.79 1.36 0.40 2.40 2.39 4.94 2.35 -51.62%
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 13.67 57.63 40.73 26.67 14.16 27.99 13.58 0.44%
EPS 0.36 0.62 0.18 1.10 1.09 2.25 1.07 -51.59%
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 2.07 0.51 0.93 1.70 3.28 2.02 5.01 -44.49%
P/EPS 78.48 47.79 207.50 41.25 42.68 25.10 63.40 15.27%
EY 1.27 2.09 0.48 2.42 2.34 3.98 1.58 -13.53%
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 2.10 0.50 0.77 1.61 3.22 1.71 5.04 -44.18%
P/EPS 79.75 46.32 172.50 39.17 41.84 21.26 63.83 15.98%
EY 1.25 2.16 0.58 2.55 2.39 4.70 1.57 -14.08%
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