[HARNLEN] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 127.72%
YoY- -92.95%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 109,870 111,092 103,078 96,357 92,412 83,100 137,528 -13.93%
PBT 2,186 4,920 10,958 3,020 -4,338 -12,628 23,922 -79.80%
Tax -5,150 -5,760 -5,974 -3,416 -2,342 -2,788 -3,557 28.06%
NP -2,964 -840 4,984 -396 -6,680 -15,416 20,365 -
-
NP to SH -280 1,260 6,905 1,345 -4,854 -13,544 20,977 -
-
Tax Rate 235.59% 117.07% 54.52% 113.11% - - 14.87% -
Total Cost 112,834 111,932 98,094 96,753 99,092 98,516 117,163 -2.48%
-
Net Worth 218,750 231,617 232,022 227,959 222,320 222,032 226,277 -2.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 218,750 231,617 232,022 227,959 222,320 222,032 226,277 -2.23%
NOSH 175,000 185,294 185,618 186,851 185,267 185,027 185,473 -3.81%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -2.70% -0.76% 4.84% -0.41% -7.23% -18.55% 14.81% -
ROE -0.13% 0.54% 2.98% 0.59% -2.18% -6.10% 9.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 62.78 59.95 55.53 51.57 49.88 44.91 74.15 -10.53%
EPS -0.16 0.68 3.72 0.72 -2.62 -7.32 11.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.25 1.25 1.22 1.20 1.20 1.22 1.63%
Adjusted Per Share Value based on latest NOSH - 185,729
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 18.80 19.01 17.64 16.49 15.82 14.22 23.54 -13.95%
EPS -0.05 0.22 1.18 0.23 -0.83 -2.32 3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3744 0.3964 0.3971 0.3902 0.3805 0.38 0.3873 -2.23%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.70 0.77 0.70 0.68 0.61 0.50 0.48 -
P/RPS 1.11 1.28 1.26 1.32 1.22 1.11 0.65 43.00%
P/EPS -437.50 113.24 18.82 94.44 -23.28 -6.83 4.24 -
EY -0.23 0.88 5.31 1.06 -4.30 -14.64 23.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.56 0.56 0.51 0.42 0.39 27.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 25/02/10 19/11/09 27/08/09 26/05/09 26/02/09 -
Price 0.69 0.70 0.74 0.70 0.70 0.65 0.51 -
P/RPS 1.10 1.17 1.33 1.36 1.40 1.45 0.69 36.58%
P/EPS -431.25 102.94 19.89 97.22 -26.72 -8.88 4.51 -
EY -0.23 0.97 5.03 1.03 -3.74 -11.26 22.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.59 0.57 0.58 0.54 0.42 19.75%

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