[HARNLEN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 105.42%
YoY- -96.74%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 169,552 168,984 217,325 202,774 153,360 129,824 166,767 1.11%
PBT -23,616 -25,168 2,662 2,678 -11,538 -12,240 19,996 -
Tax 2,264 2,388 -6,570 -5,731 -4,394 -4,060 -8,164 -
NP -21,352 -22,780 -3,908 -3,053 -15,932 -16,300 11,832 -
-
NP to SH -19,534 -20,800 -509 605 -11,164 -13,584 13,298 -
-
Tax Rate - - 246.81% 214.00% - - 40.83% -
Total Cost 190,904 191,764 221,233 205,827 169,292 146,124 154,935 14.94%
-
Net Worth 244,663 248,857 258,270 259,158 248,501 250,524 254,000 -2.46%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 1,854 -
Div Payout % - - - - - - 13.94% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 244,663 248,857 258,270 259,158 248,501 250,524 254,000 -2.46%
NOSH 185,351 185,714 188,518 189,166 185,448 185,573 185,401 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -12.59% -13.48% -1.80% -1.51% -10.39% -12.56% 7.09% -
ROE -7.98% -8.36% -0.20% 0.23% -4.49% -5.42% 5.24% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 91.48 90.99 115.28 107.19 82.70 69.96 89.95 1.13%
EPS -10.54 -11.20 -0.27 0.32 -6.02 -7.32 7.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.32 1.34 1.37 1.37 1.34 1.35 1.37 -2.45%
Adjusted Per Share Value based on latest NOSH - 185,723
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.02 28.92 37.20 34.71 26.25 22.22 28.54 1.11%
EPS -3.34 -3.56 -0.09 0.10 -1.91 -2.32 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.4188 0.4259 0.442 0.4436 0.4253 0.4288 0.4347 -2.45%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.755 0.84 0.89 0.88 0.90 0.92 0.80 -
P/RPS 0.83 0.92 0.77 0.82 1.09 1.32 0.89 -4.55%
P/EPS -7.16 -7.50 -329.63 275.00 -14.95 -12.57 11.15 -
EY -13.96 -13.33 -0.30 0.36 -6.69 -7.96 8.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 0.57 0.63 0.65 0.64 0.67 0.68 0.58 -1.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 29/05/13 28/02/13 30/11/12 28/08/12 28/05/12 29/02/12 -
Price 0.71 0.80 0.855 0.90 0.83 0.86 0.89 -
P/RPS 0.78 0.88 0.74 0.84 1.00 1.23 0.99 -14.70%
P/EPS -6.74 -7.14 -316.67 281.25 -13.79 -11.75 12.41 -
EY -14.84 -14.00 -0.32 0.36 -7.25 -8.51 8.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
P/NAPS 0.54 0.60 0.62 0.66 0.62 0.64 0.65 -11.63%

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