[HARBOUR] QoQ TTM Result on 30-Sep-2004 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 19.3%
YoY- 109.99%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 229,782 219,859 215,476 168,059 158,117 101,214 50,065 176.43%
PBT 6,540 10,548 19,042 19,038 16,111 -116,187 -126,319 -
Tax -4,071 -5,119 -5,813 -5,713 -4,942 -2,700 -1,793 72.83%
NP 2,469 5,429 13,229 13,325 11,169 -118,887 -128,112 -
-
NP to SH 2,469 5,429 13,229 13,325 11,169 -118,887 -128,112 -
-
Tax Rate 62.25% 48.53% 30.53% 30.01% 30.67% - - -
Total Cost 227,313 214,430 202,247 154,734 146,948 220,101 178,177 17.64%
-
Net Worth 69,033 67,562 70,199 70,836 67,200 63,675 62,228 7.17%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 69,033 67,562 70,199 70,836 67,200 63,675 62,228 7.17%
NOSH 181,666 182,600 180,000 181,631 181,621 181,929 188,571 -2.45%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.07% 2.47% 6.14% 7.93% 7.06% -117.46% -255.89% -
ROE 3.58% 8.04% 18.84% 18.81% 16.62% -186.71% -205.87% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 126.49 120.40 119.71 92.53 87.06 55.63 26.55 183.40%
EPS 1.36 2.97 7.35 7.34 6.15 -65.35 -67.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.39 0.39 0.37 0.35 0.33 9.87%
Adjusted Per Share Value based on latest NOSH - 181,631
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 57.39 54.91 53.82 41.97 39.49 25.28 12.50 176.49%
EPS 0.62 1.36 3.30 3.33 2.79 -29.69 -32.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1724 0.1687 0.1753 0.1769 0.1678 0.159 0.1554 7.17%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.65 0.83 0.99 1.02 1.24 1.49 0.02 -
P/RPS 0.51 0.69 0.83 1.10 1.42 2.68 0.08 244.19%
P/EPS 47.83 27.92 13.47 13.90 20.16 -2.28 -0.03 -
EY 2.09 3.58 7.42 7.19 4.96 -43.86 -3,396.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.24 2.54 2.62 3.35 4.26 0.06 834.93%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 30/05/05 28/02/05 26/11/04 27/08/04 25/05/04 13/02/04 -
Price 0.63 0.69 0.94 1.00 1.05 1.50 1.77 -
P/RPS 0.50 0.57 0.79 1.08 1.21 2.70 6.67 -82.24%
P/EPS 46.35 23.21 12.79 13.63 17.07 -2.30 -2.61 -
EY 2.16 4.31 7.82 7.34 5.86 -43.57 -38.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.86 2.41 2.56 2.84 4.29 5.36 -54.25%

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