[HARNLEN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
01-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 536.68%
YoY- -9.05%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 87,110 77,640 70,903 67,725 61,984 51,732 64,046 22.82%
PBT 17,680 6,256 9,780 10,230 2,298 -4,168 7,989 70.06%
Tax -6,524 -4,140 -4,320 -4,434 -3,652 -1,208 -2,961 69.56%
NP 11,156 2,116 5,460 5,796 -1,354 -5,376 5,028 70.36%
-
NP to SH 11,174 2,132 5,489 5,825 -1,334 -5,356 5,066 69.69%
-
Tax Rate 36.90% 66.18% 44.17% 43.34% 158.92% - 37.06% -
Total Cost 75,954 75,524 65,443 61,929 63,338 57,108 59,018 18.37%
-
Net Worth 202,319 194,820 196,565 195,494 190,650 190,621 191,134 3.87%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 202,319 194,820 196,565 195,494 190,650 190,621 191,134 3.87%
NOSH 185,614 183,793 185,439 185,127 185,277 185,972 185,567 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.81% 2.73% 7.70% 8.56% -2.18% -10.39% 7.85% -
ROE 5.52% 1.09% 2.79% 2.98% -0.70% -2.81% 2.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.93 42.24 38.24 36.58 33.45 27.82 34.51 22.81%
EPS 6.02 1.16 2.96 3.15 -0.72 -2.88 2.73 69.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.06 1.056 1.029 1.025 1.03 3.85%
Adjusted Per Share Value based on latest NOSH - 185,830
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 14.91 13.29 12.14 11.59 10.61 8.85 10.96 22.84%
EPS 1.91 0.36 0.94 1.00 -0.23 -0.92 0.87 69.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3463 0.3334 0.3364 0.3346 0.3263 0.3263 0.3271 3.88%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.62 0.51 0.47 0.49 0.46 0.49 -
P/RPS 1.81 1.47 1.33 1.28 1.46 1.65 1.42 17.61%
P/EPS 14.12 53.45 17.23 14.94 -68.06 -15.97 17.95 -14.82%
EY 7.08 1.87 5.80 6.70 -1.47 -6.26 5.57 17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.48 0.45 0.48 0.45 0.48 38.34%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 14/06/07 16/03/07 01/12/06 30/08/06 31/05/06 28/02/06 -
Price 0.70 0.82 0.50 0.52 0.50 0.46 0.49 -
P/RPS 1.49 1.94 1.31 1.42 1.49 1.65 1.42 3.26%
P/EPS 11.63 70.69 16.89 16.53 -69.44 -15.97 17.95 -25.18%
EY 8.60 1.41 5.92 6.05 -1.44 -6.26 5.57 33.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.47 0.49 0.49 0.45 0.48 21.20%

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