[HARNLEN] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 17.82%
YoY- -150.2%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 168,984 217,325 202,774 153,360 129,824 166,767 167,942 0.41%
PBT -25,168 2,662 2,678 -11,538 -12,240 19,996 25,252 -
Tax 2,388 -6,570 -5,731 -4,394 -4,060 -8,164 -7,964 -
NP -22,780 -3,908 -3,053 -15,932 -16,300 11,832 17,288 -
-
NP to SH -20,800 -509 605 -11,164 -13,584 13,298 18,582 -
-
Tax Rate - 246.81% 214.00% - - 40.83% 31.54% -
Total Cost 191,764 221,233 205,827 169,292 146,124 154,935 150,654 17.43%
-
Net Worth 248,857 258,270 259,158 248,501 250,524 254,000 256,099 -1.89%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - 1,854 2,474 -
Div Payout % - - - - - 13.94% 13.32% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 248,857 258,270 259,158 248,501 250,524 254,000 256,099 -1.89%
NOSH 185,714 188,518 189,166 185,448 185,573 185,401 185,579 0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -13.48% -1.80% -1.51% -10.39% -12.56% 7.09% 10.29% -
ROE -8.36% -0.20% 0.23% -4.49% -5.42% 5.24% 7.26% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 90.99 115.28 107.19 82.70 69.96 89.95 90.50 0.36%
EPS -11.20 -0.27 0.32 -6.02 -7.32 7.17 10.01 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 1.34 1.37 1.37 1.34 1.35 1.37 1.38 -1.94%
Adjusted Per Share Value based on latest NOSH - 185,254
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.92 37.20 34.71 26.25 22.22 28.54 28.74 0.41%
EPS -3.56 -0.09 0.10 -1.91 -2.32 2.28 3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.42 -
NAPS 0.4259 0.442 0.4436 0.4253 0.4288 0.4347 0.4383 -1.89%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.84 0.89 0.88 0.90 0.92 0.80 0.68 -
P/RPS 0.92 0.77 0.82 1.09 1.32 0.89 0.75 14.57%
P/EPS -7.50 -329.63 275.00 -14.95 -12.57 11.15 6.79 -
EY -13.33 -0.30 0.36 -6.69 -7.96 8.97 14.73 -
DY 0.00 0.00 0.00 0.00 0.00 1.25 1.96 -
P/NAPS 0.63 0.65 0.64 0.67 0.68 0.58 0.49 18.22%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 28/02/13 30/11/12 28/08/12 28/05/12 29/02/12 25/11/11 -
Price 0.80 0.855 0.90 0.83 0.86 0.89 0.80 -
P/RPS 0.88 0.74 0.84 1.00 1.23 0.99 0.88 0.00%
P/EPS -7.14 -316.67 281.25 -13.79 -11.75 12.41 7.99 -
EY -14.00 -0.32 0.36 -7.25 -8.51 8.06 12.52 -
DY 0.00 0.00 0.00 0.00 0.00 1.12 1.67 -
P/NAPS 0.60 0.62 0.66 0.62 0.64 0.65 0.58 2.28%

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