[HARBOUR] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -49.59%
YoY- 3215.91%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 330,214 276,970 215,850 212,672 4,902 3,332 27,574 51.22%
PBT 34,062 7,868 9,032 12,976 384 -22,842 -23,324 -
Tax -10,862 -3,678 -3,406 -4,222 -54,120 468 -2,630 26.65%
NP 23,200 4,190 5,626 8,754 -53,736 -22,374 -25,954 -
-
NP to SH 24,110 4,126 5,556 8,754 264 -22,374 -25,954 -
-
Tax Rate 31.89% 46.75% 37.71% 32.54% 14,093.75% - - -
Total Cost 307,014 272,780 210,224 203,918 58,638 25,706 53,528 33.77%
-
Net Worth 183,920 171,612 167,043 71,126 62,228 -308,075 -299,036 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 183,920 171,612 167,043 71,126 62,228 -308,075 -299,036 -
NOSH 182,099 182,566 181,568 182,374 188,571 192,547 188,619 -0.58%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 7.03% 1.51% 2.61% 4.12% -1,096.21% -671.49% -94.12% -
ROE 13.11% 2.40% 3.33% 12.31% 0.42% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 181.34 151.71 118.88 116.61 2.60 1.73 14.62 52.11%
EPS 13.24 2.26 3.06 4.80 0.14 -11.62 -13.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.94 0.92 0.39 0.33 -1.60 -1.5854 -
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 82.47 69.17 53.91 53.11 1.22 0.83 6.89 51.21%
EPS 6.02 1.03 1.39 2.19 0.07 -5.59 -6.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4593 0.4286 0.4172 0.1776 0.1554 -0.7694 -0.7468 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.75 0.49 0.58 0.99 0.02 0.04 0.43 -
P/RPS 0.41 0.32 0.49 0.85 0.77 0.00 2.94 -27.97%
P/EPS 5.66 21.68 18.95 20.63 14.29 0.00 -3.13 -
EY 17.65 4.61 5.28 4.85 7.00 0.00 -32.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.52 0.63 2.54 0.06 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 17/02/06 28/02/05 13/02/04 28/02/03 27/02/02 -
Price 0.74 0.71 0.55 0.94 1.77 0.02 0.26 -
P/RPS 0.41 0.47 0.46 0.81 68.09 0.00 1.78 -21.69%
P/EPS 5.59 31.42 17.97 19.58 1,264.29 0.00 -1.89 -
EY 17.89 3.18 5.56 5.11 0.08 0.00 -52.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.60 2.41 5.36 0.00 0.00 -

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