[HARNLEN] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 6.09%
YoY- -74.97%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 202,296 256,803 196,401 169,552 168,984 217,325 202,774 -0.15%
PBT -7,420 133,979 -4,812 -23,616 -25,168 2,662 2,678 -
Tax -88 2,077 -1,389 2,264 2,388 -6,570 -5,731 -93.83%
NP -7,508 136,056 -6,201 -21,352 -22,780 -3,908 -3,053 82.29%
-
NP to SH -7,956 136,075 -5,952 -19,534 -20,800 -509 605 -
-
Tax Rate - -1.55% - - - 246.81% 214.00% -
Total Cost 209,804 120,747 202,602 190,904 191,764 221,233 205,827 1.28%
-
Net Worth 351,328 352,429 248,205 244,663 248,857 258,270 259,158 22.51%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 37,097 - - - - - -
Div Payout % - 27.26% - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 351,328 352,429 248,205 244,663 248,857 258,270 259,158 22.51%
NOSH 185,887 185,489 185,228 185,351 185,714 188,518 189,166 -1.16%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -3.71% 52.98% -3.16% -12.59% -13.48% -1.80% -1.51% -
ROE -2.26% 38.61% -2.40% -7.98% -8.36% -0.20% 0.23% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 108.83 138.45 106.03 91.48 90.99 115.28 107.19 1.01%
EPS -4.28 73.36 -3.21 -10.54 -11.20 -0.27 0.32 -
DPS 0.00 20.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.90 1.34 1.32 1.34 1.37 1.37 23.94%
Adjusted Per Share Value based on latest NOSH - 185,691
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 34.62 43.95 33.62 29.02 28.92 37.20 34.71 -0.17%
EPS -1.36 23.29 -1.02 -3.34 -3.56 -0.09 0.10 -
DPS 0.00 6.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6013 0.6032 0.4248 0.4188 0.4259 0.442 0.4436 22.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.28 1.50 1.10 0.755 0.84 0.89 0.88 -
P/RPS 1.18 1.08 1.04 0.83 0.92 0.77 0.82 27.48%
P/EPS -29.91 2.04 -34.23 -7.16 -7.50 -329.63 275.00 -
EY -3.34 48.91 -2.92 -13.96 -13.33 -0.30 0.36 -
DY 0.00 13.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.82 0.57 0.63 0.65 0.64 4.12%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 -
Price 1.25 1.18 1.32 0.71 0.80 0.855 0.90 -
P/RPS 1.15 0.85 1.24 0.78 0.88 0.74 0.84 23.31%
P/EPS -29.21 1.61 -41.08 -6.74 -7.14 -316.67 281.25 -
EY -3.42 62.17 -2.43 -14.84 -14.00 -0.32 0.36 -
DY 0.00 16.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.99 0.54 0.60 0.62 0.66 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