[HARBOUR] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 141.68%
YoY- 484.34%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 103,041 345,491 247,023 165,107 80,584 287,868 207,260 -37.16%
PBT 11,885 36,099 23,275 17,031 6,486 7,943 435 801.68%
Tax -2,955 -9,486 -6,951 -5,431 -2,085 -4,374 -495 228.01%
NP 8,930 26,613 16,324 11,600 4,401 3,569 -60 -
-
NP to SH 8,437 26,292 16,444 12,055 4,988 5,052 869 353.22%
-
Tax Rate 24.86% 26.28% 29.86% 31.89% 32.15% 55.07% 113.79% -
Total Cost 94,111 318,878 230,699 153,507 76,183 284,299 207,320 -40.84%
-
Net Worth 207,288 198,340 187,359 183,920 178,402 172,899 168,368 14.82%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 1,819 - -
Div Payout % - - - - - 36.03% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 207,288 198,340 187,359 183,920 178,402 172,899 168,368 14.82%
NOSH 181,831 181,964 181,902 182,099 182,043 181,999 181,041 0.28%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.67% 7.70% 6.61% 7.03% 5.46% 1.24% -0.03% -
ROE 4.07% 13.26% 8.78% 6.55% 2.80% 2.92% 0.52% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 56.67 189.87 135.80 90.67 44.27 158.17 114.48 -37.34%
EPS 4.64 14.45 9.04 6.62 2.74 2.78 0.48 351.91%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.14 1.09 1.03 1.01 0.98 0.95 0.93 14.49%
Adjusted Per Share Value based on latest NOSH - 182,139
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.84 86.64 61.95 41.41 20.21 72.19 51.98 -37.16%
EPS 2.12 6.59 4.12 3.02 1.25 1.27 0.22 350.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
NAPS 0.5198 0.4974 0.4699 0.4612 0.4474 0.4336 0.4222 14.82%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.61 0.68 0.71 0.75 0.88 0.56 0.60 -
P/RPS 1.08 0.36 0.52 0.83 1.99 0.35 0.52 62.56%
P/EPS 13.15 4.71 7.85 11.33 32.12 20.17 125.00 -77.62%
EY 7.61 21.25 12.73 8.83 3.11 4.96 0.80 347.11%
DY 0.00 0.00 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.54 0.62 0.69 0.74 0.90 0.59 0.65 -11.59%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 27/05/08 26/02/08 28/11/07 30/08/07 25/05/07 -
Price 0.59 0.60 0.68 0.74 0.79 0.92 0.50 -
P/RPS 1.04 0.32 0.50 0.82 1.78 0.58 0.44 77.16%
P/EPS 12.72 4.15 7.52 11.18 28.83 33.14 104.17 -75.29%
EY 7.86 24.08 13.29 8.95 3.47 3.02 0.96 304.67%
DY 0.00 0.00 0.00 0.00 0.00 1.09 0.00 -
P/NAPS 0.52 0.55 0.66 0.73 0.81 0.97 0.54 -2.47%

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