[HARBOUR] YoY TTM Result on 31-Mar-2005 [#3]

Stock
[HARBOUR] HARBOUR-LINK GROUP BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- -58.96%
YoY- 104.57%
Quarter Report
Latest QR
Upcoming QR
HARBOUR's Result
HARBOUR's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 327,444 262,769 229,195 219,859 101,214 9,608 42,152 40.68%
PBT 30,454 384 7,648 10,548 -116,187 -55,465 -313,872 -
Tax -10,730 978 -3,469 -5,119 -2,700 39,201 300,278 -
NP 19,724 1,362 4,179 5,429 -118,887 -16,264 -13,594 -
-
NP to SH 20,398 2,305 4,237 5,429 -118,887 -54,579 -314,962 -
-
Tax Rate 35.23% -254.69% 45.36% 48.53% - - - -
Total Cost 307,720 261,407 225,016 214,430 220,101 25,872 55,746 32.90%
-
Net Worth 187,579 168,245 164,942 67,562 63,675 -313,466 -303,332 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,822 - - - - - - -
Div Payout % 8.93% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 187,579 168,245 164,942 67,562 63,675 -313,466 -303,332 -
NOSH 182,116 180,909 179,285 182,600 181,929 192,310 192,812 -0.94%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 6.02% 0.52% 1.82% 2.47% -117.46% -169.28% -32.25% -
ROE 10.87% 1.37% 2.57% 8.04% -186.71% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 179.80 145.25 127.84 120.40 55.63 5.00 21.86 42.03%
EPS 11.20 1.27 2.36 2.97 -65.35 -28.38 -163.35 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.93 0.92 0.37 0.35 -1.63 -1.5732 -
Adjusted Per Share Value based on latest NOSH - 182,600
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 81.78 65.63 57.24 54.91 25.28 2.40 10.53 40.68%
EPS 5.09 0.58 1.06 1.36 -29.69 -13.63 -78.66 -
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4685 0.4202 0.4119 0.1687 0.159 -0.7829 -0.7576 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.71 0.60 0.56 0.83 1.49 0.02 0.17 -
P/RPS 0.39 0.41 0.44 0.69 2.68 0.40 0.78 -10.90%
P/EPS 6.34 47.09 23.70 27.92 -2.28 -0.07 -0.10 -
EY 15.78 2.12 4.22 3.58 -43.86 -1,419.03 -960.89 -
DY 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.65 0.61 2.24 4.26 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 25/05/07 24/05/06 30/05/05 25/05/04 30/05/03 30/05/02 -
Price 0.68 0.50 0.56 0.69 1.50 0.02 0.14 -
P/RPS 0.38 0.34 0.44 0.57 2.70 0.40 0.64 -8.31%
P/EPS 6.07 39.24 23.70 23.21 -2.30 -0.07 -0.09 -
EY 16.47 2.55 4.22 4.31 -43.57 -1,419.03 -1,166.80 -
DY 1.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.54 0.61 1.86 4.29 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