[HARBOUR] QoQ Cumulative 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- -57.88%
YoY- -65.61%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 165,107 80,584 287,868 207,260 138,485 68,970 217,536 -16.75%
PBT 17,031 6,486 7,943 435 3,934 2,971 4,378 146.73%
Tax -5,431 -2,085 -4,374 -495 -1,839 -1,140 -487 396.96%
NP 11,600 4,401 3,569 -60 2,095 1,831 3,891 106.72%
-
NP to SH 12,055 4,988 5,052 869 2,063 1,960 3,963 109.51%
-
Tax Rate 31.89% 32.15% 55.07% 113.79% 46.75% 38.37% 11.12% -
Total Cost 153,507 76,183 284,299 207,320 136,390 67,139 213,645 -19.73%
-
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 6.55% 2.80% 2.92% 0.52% 1.20% 1.14% 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 90.67 44.27 158.17 114.48 75.85 38.00 119.66 -16.84%
EPS 6.62 2.74 2.78 0.48 1.13 1.08 2.18 109.27%
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 41.41 20.21 72.19 51.98 34.73 17.30 54.55 -16.74%
EPS 3.02 1.25 1.27 0.22 0.52 0.49 0.99 109.90%
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 0.83 1.99 0.35 0.52 0.65 1.61 0.48 43.92%
P/EPS 11.33 32.12 20.17 125.00 43.36 56.48 26.61 -43.31%
EY 8.83 3.11 4.96 0.80 2.31 1.77 3.76 76.40%
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 0.82 1.78 0.58 0.44 0.94 1.29 0.48 42.76%
P/EPS 11.18 28.83 33.14 104.17 62.83 45.37 26.15 -43.16%
EY 8.95 3.47 3.02 0.96 1.59 2.20 3.82 76.12%
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