[HARNLEN] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 24.88%
YoY- -1599.72%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 172,848 243,210 227,880 189,034 165,720 271,582 273,981 -26.42%
PBT -44,132 -20,179 -11,925 -26,804 -38,916 7,465 7,602 -
Tax 6,324 -983 -1,778 -178 3,836 -5,627 -5,161 -
NP -37,808 -21,162 -13,704 -26,982 -35,080 1,838 2,441 -
-
NP to SH -34,300 -15,562 -11,521 -24,544 -32,672 2,435 2,416 -
-
Tax Rate - - - - - 75.38% 67.89% -
Total Cost 210,656 264,372 241,584 216,016 200,800 269,744 271,540 -15.55%
-
Net Worth 316,700 324,594 331,918 328,118 332,289 342,015 343,910 -5.34%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 14,870 - -
Div Payout % - - - - - 610.69% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 316,700 324,594 331,918 328,118 332,289 342,015 343,910 -5.34%
NOSH 185,205 185,482 185,429 185,377 185,636 185,877 184,897 0.11%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -21.87% -8.70% -6.01% -14.27% -21.17% 0.68% 0.89% -
ROE -10.83% -4.79% -3.47% -7.48% -9.83% 0.71% 0.70% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 93.33 131.12 122.89 101.97 89.27 146.11 148.18 -26.50%
EPS -18.52 -8.39 -6.21 -13.24 -17.60 1.31 1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.71 1.75 1.79 1.77 1.79 1.84 1.86 -5.44%
Adjusted Per Share Value based on latest NOSH - 185,701
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 29.58 41.63 39.00 32.35 28.36 46.48 46.89 -26.42%
EPS -5.87 -2.66 -1.97 -4.20 -5.59 0.42 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 2.55 0.00 -
NAPS 0.5421 0.5556 0.5681 0.5616 0.5687 0.5854 0.5886 -5.33%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.92 1.00 0.885 0.98 1.09 1.07 1.17 -
P/RPS 0.99 0.76 0.72 0.96 1.22 0.73 0.79 16.21%
P/EPS -4.97 -11.92 -14.24 -7.40 -6.19 81.68 89.54 -
EY -20.13 -8.39 -7.02 -13.51 -16.15 1.22 1.12 -
DY 0.00 0.00 0.00 0.00 0.00 7.48 0.00 -
P/NAPS 0.54 0.57 0.49 0.55 0.61 0.58 0.63 -9.75%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 27/11/15 26/08/15 27/05/15 27/02/15 25/11/14 -
Price 0.92 0.90 1.00 0.86 1.01 1.20 1.11 -
P/RPS 0.99 0.69 0.81 0.84 1.13 0.82 0.75 20.31%
P/EPS -4.97 -10.73 -16.09 -6.50 -5.74 91.60 84.95 -
EY -20.13 -9.32 -6.21 -15.40 -17.43 1.09 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.54 0.51 0.56 0.49 0.56 0.65 0.60 -6.77%

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