[HARBOUR] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -119.08%
YoY- -103.53%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 217,536 229,195 231,168 227,617 229,782 219,859 215,476 0.63%
PBT 4,392 7,648 4,488 2,513 6,540 10,548 19,042 -62.49%
Tax -501 -3,469 -3,617 -2,960 -4,071 -5,119 -5,813 -80.57%
NP 3,891 4,179 871 -447 2,469 5,429 13,229 -55.87%
-
NP to SH 3,963 4,237 836 -471 2,469 5,429 13,229 -55.32%
-
Tax Rate 11.41% 45.36% 80.59% 117.79% 62.25% 48.53% 30.53% -
Total Cost 213,645 225,016 230,297 228,064 227,313 214,430 202,247 3.73%
-
Net Worth 169,048 164,942 166,967 70,841 69,033 67,562 70,199 79.94%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 169,048 164,942 166,967 70,841 69,033 67,562 70,199 79.94%
NOSH 181,772 179,285 181,486 181,645 181,666 182,600 180,000 0.65%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.79% 1.82% 0.38% -0.20% 1.07% 2.47% 6.14% -
ROE 2.34% 2.57% 0.50% -0.66% 3.58% 8.04% 18.84% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 119.68 127.84 127.37 125.31 126.49 120.40 119.71 -0.01%
EPS 2.18 2.36 0.46 -0.26 1.36 2.97 7.35 -55.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.92 0.39 0.38 0.37 0.39 78.77%
Adjusted Per Share Value based on latest NOSH - 181,645
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 54.33 57.24 57.73 56.85 57.39 54.91 53.82 0.63%
EPS 0.99 1.06 0.21 -0.12 0.62 1.36 3.30 -55.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4222 0.4119 0.417 0.1769 0.1724 0.1687 0.1753 79.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.58 0.56 0.58 0.62 0.65 0.83 0.99 -
P/RPS 0.48 0.44 0.46 0.49 0.51 0.69 0.83 -30.65%
P/EPS 26.60 23.70 125.91 -239.11 47.83 27.92 13.47 57.59%
EY 3.76 4.22 0.79 -0.42 2.09 3.58 7.42 -36.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.63 1.59 1.71 2.24 2.54 -61.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 17/02/06 24/11/05 30/08/05 30/05/05 28/02/05 -
Price 0.57 0.56 0.55 0.63 0.63 0.69 0.94 -
P/RPS 0.48 0.44 0.43 0.50 0.50 0.57 0.79 -28.32%
P/EPS 26.14 23.70 119.40 -242.97 46.35 23.21 12.79 61.25%
EY 3.82 4.22 0.84 -0.41 2.16 4.31 7.82 -38.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.60 1.62 1.66 1.86 2.41 -60.08%

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