[HARBOUR] YoY Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 93.59%
YoY- -36.53%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 188,275 165,107 138,485 107,925 106,336 2,451 1,666 119.72%
PBT 17,578 17,031 3,934 4,516 6,488 192 -11,421 -
Tax -4,363 -5,431 -1,839 -1,703 -2,111 -27,060 234 -
NP 13,215 11,600 2,095 2,813 4,377 -26,868 -11,187 -
-
NP to SH 13,229 12,055 2,063 2,778 4,377 132 -11,187 -
-
Tax Rate 24.82% 31.89% 46.75% 37.71% 32.54% 14,093.75% - -
Total Cost 175,060 153,507 136,390 105,112 101,959 29,319 12,853 54.47%
-
Net Worth 209,262 183,920 171,612 167,043 71,126 62,228 -308,075 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 209,262 183,920 171,612 167,043 71,126 62,228 -308,075 -
NOSH 181,966 182,099 182,566 181,568 182,374 188,571 192,547 -0.93%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.02% 7.03% 1.51% 2.61% 4.12% -1,096.21% -671.49% -
ROE 6.32% 6.55% 1.20% 1.66% 6.15% 0.21% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 103.47 90.67 75.85 59.44 58.31 1.30 0.87 121.59%
EPS 7.27 6.62 1.13 1.53 2.40 0.07 -5.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.01 0.94 0.92 0.39 0.33 -1.60 -
Adjusted Per Share Value based on latest NOSH - 181,486
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 47.22 41.41 34.73 27.07 26.67 0.61 0.42 119.53%
EPS 3.32 3.02 0.52 0.70 1.10 0.03 -2.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5248 0.4612 0.4304 0.4189 0.1784 0.1561 -0.7726 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.59 0.75 0.49 0.58 0.99 0.02 0.04 -
P/RPS 0.57 0.83 0.65 0.98 1.70 1.54 0.00 -
P/EPS 8.12 11.33 43.36 37.91 41.25 28.57 0.00 -
EY 12.32 8.83 2.31 2.64 2.42 3.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.74 0.52 0.63 2.54 0.06 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 26/02/08 27/02/07 17/02/06 28/02/05 13/02/04 28/02/03 -
Price 0.60 0.74 0.71 0.55 0.94 1.77 0.02 -
P/RPS 0.58 0.82 0.94 0.93 1.61 136.18 0.00 -
P/EPS 8.25 11.18 62.83 35.95 39.17 2,528.57 0.00 -
EY 12.12 8.95 1.59 2.78 2.55 0.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.73 0.76 0.60 2.41 5.36 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