[HARBOUR] YoY 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- -99.17%
YoY- -72.73%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
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 84,523 69,515 53,419 49,868 2,451 1,203 7,991 48.13%
PBT 10,545 963 2,171 196 192 -5,574 -221 -
Tax -3,346 -699 -817 -160 -60 430 -303 49.19%
NP 7,199 264 1,354 36 132 -5,144 -524 -
-
NP to SH 7,067 103 1,343 36 132 -5,144 -524 -
-
Tax Rate 31.73% 72.59% 37.63% 81.63% 31.25% - - -
Total Cost 77,324 69,251 52,065 49,832 2,319 6,347 8,515 44.41%
-
Net Worth 183,960 193,639 166,967 70,199 62,228 -308,254 -296,130 -
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 183,960 193,639 166,967 70,199 62,228 -308,254 -296,130 -
NOSH 182,139 205,999 181,486 180,000 188,571 192,659 186,785 -0.41%
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 8.52% 0.38% 2.53% 0.07% 5.39% -427.60% -6.56% -
ROE 3.84% 0.05% 0.80% 0.05% 0.21% 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 46.41 33.75 29.43 27.70 1.30 0.62 4.28 48.74%
EPS 3.88 0.05 0.74 0.02 0.07 -2.67 -0.28 -
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 21.11 17.36 13.34 12.45 0.61 0.30 2.00 48.08%
EPS 1.76 0.03 0.34 0.01 0.03 -1.28 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4594 0.4836 0.417 0.1753 0.1554 -0.7699 -0.7396 -
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 1.62 1.45 1.97 3.57 1.54 0.00 10.05 -26.21%
P/EPS 19.33 980.00 78.38 4,950.00 28.57 0.00 -153.28 -
EY 5.17 0.10 1.28 0.02 3.50 0.00 -0.65 -
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 1.59 2.10 1.87 3.39 136.18 0.00 6.08 -20.02%
P/EPS 19.07 1,420.00 74.32 4,700.00 2,528.57 0.00 -92.68 -
EY 5.24 0.07 1.35 0.02 0.04 0.00 -1.08 -
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