[HARNLEN] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 554.56%
YoY- 465.81%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 177,450 141,944 121,916 110,406 93,324 110,800 116,901 32.11%
PBT -16,180 -22,060 112,013 149,252 -29,558 -34,020 -30,644 -34.69%
Tax -62 1,180 -13,909 -18,720 -1,470 -2,692 -1,155 -85.79%
NP -16,242 -20,880 98,104 130,532 -31,028 -36,712 -31,799 -36.12%
-
NP to SH -14,744 -19,176 98,764 131,258 -28,876 -34,652 -30,055 -37.82%
-
Tax Rate - - 12.42% 12.54% - - - -
Total Cost 193,692 162,824 23,812 -20,125 124,352 147,512 148,700 19.28%
-
Net Worth 304,328 306,230 313,842 311,121 213,060 218,257 252,901 13.14%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 304,328 306,230 313,842 311,121 213,060 218,257 252,901 13.14%
NOSH 193,677 193,677 193,677 193,677 185,477 185,477 185,477 2.92%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -9.15% -14.71% 80.47% 118.23% -33.25% -33.13% -27.20% -
ROE -4.84% -6.26% 31.47% 42.19% -13.55% -15.88% -11.88% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 93.29 74.63 64.10 58.55 53.88 63.96 67.49 24.11%
EPS -7.76 -10.08 52.24 70.05 -16.68 -20.00 -17.35 -41.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.65 1.65 1.23 1.26 1.46 6.30%
Adjusted Per Share Value based on latest NOSH - 193,677
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 30.37 24.29 20.87 18.90 15.97 18.96 20.01 32.10%
EPS -2.52 -3.28 16.90 22.47 -4.94 -5.93 -5.14 -37.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5209 0.5241 0.5372 0.5325 0.3647 0.3736 0.4329 13.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.585 0.63 0.73 0.455 0.43 0.34 0.58 -
P/RPS 0.63 0.84 1.14 0.78 0.80 0.53 0.86 -18.75%
P/EPS -7.55 -6.25 1.41 0.65 -2.58 -1.70 -3.34 72.32%
EY -13.25 -16.00 71.13 152.99 -38.77 -58.84 -29.92 -41.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.44 0.28 0.35 0.27 0.40 -5.06%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/09/21 29/06/21 22/03/21 26/11/20 27/08/20 30/06/20 27/02/20 -
Price 0.805 0.59 0.63 0.73 0.45 0.43 0.455 -
P/RPS 0.86 0.79 0.98 1.25 0.84 0.67 0.67 18.12%
P/EPS -10.38 -5.85 1.21 1.05 -2.70 -2.15 -2.62 150.58%
EY -9.63 -17.09 82.42 95.36 -37.04 -46.52 -38.13 -60.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.38 0.44 0.37 0.34 0.31 37.57%

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