[HARBOUR] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -348.76%
YoY- -269.54%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 115,060 107,771 135,361 118,791 102,624 110,986 100,796 9.23%
PBT 10,138 9,384 12,598 -8,072 6,829 8,836 9,784 2.40%
Tax -3,949 -2,358 -3,440 -3,851 -1,608 -2,624 -2,704 28.75%
NP 6,189 7,026 9,158 -11,923 5,221 6,212 7,080 -8.58%
-
NP to SH 5,485 6,492 8,752 -13,597 5,466 6,261 7,242 -16.92%
-
Tax Rate 38.95% 25.13% 27.31% - 23.55% 29.70% 27.64% -
Total Cost 108,871 100,745 126,203 130,714 97,403 104,774 93,716 10.51%
-
Net Worth 218,671 212,763 211,066 202,043 282,409 276,648 274,759 -14.13%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 218,671 212,763 211,066 202,043 282,409 276,648 274,759 -14.13%
NOSH 182,225 181,848 181,954 182,021 182,200 182,005 181,959 0.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.38% 6.52% 6.77% -10.04% 5.09% 5.60% 7.02% -
ROE 2.51% 3.05% 4.15% -6.73% 1.94% 2.26% 2.64% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 63.14 59.26 74.39 65.26 56.32 60.98 55.39 9.13%
EPS 3.01 3.57 4.81 -7.47 3.00 3.44 3.98 -17.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.17 1.16 1.11 1.55 1.52 1.51 -14.21%
Adjusted Per Share Value based on latest NOSH - 182,021
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.74 26.92 33.81 29.67 25.63 27.72 25.17 9.25%
EPS 1.37 1.62 2.19 -3.40 1.37 1.56 1.81 -16.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5461 0.5314 0.5271 0.5046 0.7053 0.6909 0.6862 -14.13%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.98 0.86 0.88 0.90 0.87 0.87 0.90 -
P/RPS 3.14 1.45 1.18 1.38 1.54 1.43 1.62 55.51%
P/EPS 65.78 24.09 18.30 -12.05 29.00 25.29 22.61 103.92%
EY 1.52 4.15 5.47 -8.30 3.45 3.95 4.42 -50.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 0.74 0.76 0.81 0.56 0.57 0.60 96.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 24/02/14 27/11/13 30/08/13 22/05/13 25/02/13 27/11/12 -
Price 1.78 1.77 0.86 0.88 0.94 0.86 0.94 -
P/RPS 2.82 2.99 1.16 1.35 1.67 1.41 1.70 40.17%
P/EPS 59.14 49.58 17.88 -11.78 31.33 25.00 23.62 84.49%
EY 1.69 2.02 5.59 -8.49 3.19 4.00 4.23 -45.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.51 0.74 0.79 0.61 0.57 0.62 78.70%

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