[HARBOUR] YoY 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
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 367,948 299,295 232,000 227,617 168,059 48,817 19,728 62.77%
PBT 41,498 11,129 5,018 2,513 19,038 -132,085 -45,096 -
Tax -10,356 -5,219 -755 -2,960 -5,713 -1,303 39,053 -
NP 31,142 5,910 4,263 -447 13,325 -133,388 -6,043 -
-
NP to SH 29,741 7,851 4,488 -471 13,325 -133,388 -45,498 -
-
Tax Rate 24.96% 46.90% 15.05% 117.79% 30.01% - - -
Total Cost 336,806 293,385 227,737 228,064 154,734 182,205 25,771 53.41%
-
Net Worth 207,288 178,402 172,407 70,841 70,836 56,445 -304,074 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 1,822 - - - - - -
Div Payout % - 23.21% - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 207,288 178,402 172,407 70,841 70,836 56,445 -304,074 -
NOSH 181,831 182,043 181,481 181,645 181,631 182,083 192,452 -0.94%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.46% 1.97% 1.84% -0.20% 7.93% -273.24% -30.63% -
ROE 14.35% 4.40% 2.60% -0.66% 18.81% -236.31% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 202.36 164.41 127.84 125.31 92.53 26.81 10.25 64.32%
EPS 16.36 4.31 2.47 -0.26 7.34 -73.26 -23.64 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.98 0.95 0.39 0.39 0.31 -1.58 -
Adjusted Per Share Value based on latest NOSH - 181,645
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 91.90 74.75 57.94 56.85 41.97 12.19 4.93 62.76%
EPS 7.43 1.96 1.12 -0.12 3.33 -33.31 -11.36 -
DPS 0.00 0.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5177 0.4456 0.4306 0.1769 0.1769 0.141 -0.7594 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.61 0.88 0.61 0.62 1.02 0.02 0.05 -
P/RPS 0.30 0.54 0.48 0.49 1.10 0.07 0.49 -7.84%
P/EPS 3.73 20.40 24.67 -239.11 13.90 -0.03 -0.21 -
EY 26.81 4.90 4.05 -0.42 7.19 -3,662.83 -472.82 -
DY 0.00 1.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.90 0.64 1.59 2.62 0.06 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 28/11/07 24/11/06 24/11/05 26/11/04 02/01/04 26/11/02 -
Price 0.59 0.79 0.49 0.63 1.00 0.02 0.04 -
P/RPS 0.29 0.48 0.38 0.50 1.08 0.07 0.39 -4.81%
P/EPS 3.61 18.32 19.81 -242.97 13.63 -0.03 -0.17 -
EY 27.72 5.46 5.05 -0.41 7.34 -3,662.83 -591.03 -
DY 0.00 1.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.81 0.52 1.62 2.56 0.06 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