[HARNLEN] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 69,810 56,432 29,541 18,930,800 0 0 0 -
PBT 9,324 -1,736 -14,517 -24,484,253 0 0 0 -
Tax -4,632 -2,216 -2,106 -1,878,857 0 0 0 -
NP 4,692 -3,952 -16,623 -26,363,110 0 0 0 -
-
NP to SH 4,692 -3,952 -16,623 -26,363,110 0 0 0 -
-
Tax Rate 49.68% - - - - - - -
Total Cost 65,118 60,384 46,164 45,293,910 0 0 0 -
-
Net Worth 170,519 181,624 83,515 49,533,813 0 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 170,519 181,624 83,515 49,533,813 0 0 0 -
NOSH 184,724 186,415 85,246 51,490,449 53,999 25,005 25,000 279.82%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.72% -7.00% -56.27% -139.26% 0.00% 0.00% 0.00% -
ROE 2.75% -2.18% -19.90% -53.22% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.79 30.27 34.65 36.77 0.00 0.00 0.00 -
EPS 2.54 2.12 -19.50 -51.20 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9231 0.9743 0.9797 0.962 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 151,262,976
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 11.95 9.66 5.06 3,240.12 0.00 0.00 0.00 -
EPS 0.80 -0.68 -2.85 -4,512.20 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2919 0.3109 0.1429 84.7801 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.60 0.67 0.74 0.69 0.58 0.58 0.58 -
P/RPS 1.59 2.21 2.14 1.88 0.00 0.00 0.00 -
P/EPS 23.62 -31.60 -3.79 -1.35 0.00 0.00 0.00 -
EY 4.23 -3.16 -26.35 -74.20 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.76 0.72 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 31/05/04 27/02/04 31/12/03 26/08/03 04/07/03 28/02/03 -
Price 0.56 0.66 0.75 0.74 0.81 0.58 0.58 -
P/RPS 1.48 2.18 2.16 2.01 0.00 0.00 0.00 -
P/EPS 22.05 -31.13 -3.85 -1.45 0.00 0.00 0.00 -
EY 4.54 -3.21 -26.00 -69.19 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.77 0.77 0.00 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