[HARBOUR] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -54.52%
YoY- -77.89%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 229,195 231,168 227,617 229,782 219,859 215,476 168,059 23.00%
PBT 7,648 4,488 2,513 6,540 10,548 19,042 19,038 -45.58%
Tax -3,469 -3,617 -2,960 -4,071 -5,119 -5,813 -5,713 -28.31%
NP 4,179 871 -447 2,469 5,429 13,229 13,325 -53.87%
-
NP to SH 4,237 836 -471 2,469 5,429 13,229 13,325 -53.44%
-
Tax Rate 45.36% 80.59% 117.79% 62.25% 48.53% 30.53% 30.01% -
Total Cost 225,016 230,297 228,064 227,313 214,430 202,247 154,734 28.38%
-
Net Worth 164,942 166,967 70,841 69,033 67,562 70,199 70,836 75.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 164,942 166,967 70,841 69,033 67,562 70,199 70,836 75.76%
NOSH 179,285 181,486 181,645 181,666 182,600 180,000 181,631 -0.86%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.82% 0.38% -0.20% 1.07% 2.47% 6.14% 7.93% -
ROE 2.57% 0.50% -0.66% 3.58% 8.04% 18.84% 18.81% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 127.84 127.37 125.31 126.49 120.40 119.71 92.53 24.07%
EPS 2.36 0.46 -0.26 1.36 2.97 7.35 7.34 -53.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.92 0.39 0.38 0.37 0.39 0.39 77.30%
Adjusted Per Share Value based on latest NOSH - 181,666
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 57.48 57.97 57.08 57.63 55.14 54.04 42.15 22.99%
EPS 1.06 0.21 -0.12 0.62 1.36 3.32 3.34 -53.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4136 0.4187 0.1777 0.1731 0.1694 0.1761 0.1776 75.78%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.56 0.58 0.62 0.65 0.83 0.99 1.02 -
P/RPS 0.44 0.46 0.49 0.51 0.69 0.83 1.10 -45.74%
P/EPS 23.70 125.91 -239.11 47.83 27.92 13.47 13.90 42.76%
EY 4.22 0.79 -0.42 2.09 3.58 7.42 7.19 -29.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 1.59 1.71 2.24 2.54 2.62 -62.18%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 17/02/06 24/11/05 30/08/05 30/05/05 28/02/05 26/11/04 -
Price 0.56 0.55 0.63 0.63 0.69 0.94 1.00 -
P/RPS 0.44 0.43 0.50 0.50 0.57 0.79 1.08 -45.07%
P/EPS 23.70 119.40 -242.97 46.35 23.21 12.79 13.63 44.64%
EY 4.22 0.84 -0.41 2.16 4.31 7.82 7.34 -30.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 1.62 1.66 1.86 2.41 2.56 -61.59%

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