[HARBOUR] QoQ 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- 431.16%
YoY- 175.35%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 81,916 84,523 80,584 80,421 68,775 69,515 68,970 12.13%
PBT 6,244 10,545 6,486 7,179 -3,499 963 2,971 64.00%
Tax -1,520 -3,346 -2,085 -3,779 1,344 -699 -1,140 21.12%
NP 4,724 7,199 4,401 3,400 -2,155 264 1,831 88.00%
-
NP to SH 4,389 7,067 4,988 3,954 -1,194 103 1,960 71.07%
-
Tax Rate 24.34% 31.73% 32.15% 52.64% - 72.59% 38.37% -
Total Cost 77,192 77,324 76,183 77,021 70,930 69,251 67,139 9.73%
-
Net Worth 187,579 183,960 178,402 173,101 168,245 193,639 172,407 5.77%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 1,822 - - - -
Div Payout % - - - 46.08% - - - -
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 187,579 183,960 178,402 173,101 168,245 193,639 172,407 5.77%
NOSH 182,116 182,139 182,043 182,211 180,909 205,999 181,481 0.23%
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 5.77% 8.52% 5.46% 4.23% -3.13% 0.38% 2.65% -
ROE 2.34% 3.84% 2.80% 2.28% -0.71% 0.05% 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 44.98 46.41 44.27 44.14 38.02 33.75 38.00 11.88%
EPS 2.41 3.88 2.74 2.17 -0.66 0.05 1.08 70.68%
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 20.54 21.20 20.21 20.17 17.25 17.43 17.30 12.11%
EPS 1.10 1.77 1.25 0.99 -0.30 0.03 0.49 71.36%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.4704 0.4613 0.4474 0.4341 0.4219 0.4856 0.4324 5.77%
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 1.58 1.62 1.99 1.27 1.58 1.45 1.61 -1.24%
P/EPS 29.46 19.33 32.12 25.81 -90.91 980.00 56.48 -35.17%
EY 3.39 5.17 3.11 3.88 -1.10 0.10 1.77 54.16%
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 1.51 1.59 1.78 2.08 1.32 2.10 1.29 11.05%
P/EPS 28.22 19.07 28.83 42.40 -75.76 1,420.00 45.37 -27.11%
EY 3.54 5.24 3.47 2.36 -1.32 0.07 2.20 37.27%
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