[HARNLEN] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -24.7%
YoY- 128.79%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 61,860 60,156 53,468 72,487 74,860 69,810 56,432 6.30%
PBT 10,557 14,596 4,504 10,603 11,278 9,324 -1,736 -
Tax -4,198 -4,738 -3,828 -5,817 -4,922 -4,632 -2,216 53.04%
NP 6,358 9,858 676 4,786 6,356 4,692 -3,952 -
-
NP to SH 6,405 9,926 676 4,786 6,356 4,692 -3,952 -
-
Tax Rate 39.77% 32.46% 84.99% 54.86% 43.64% 49.68% - -
Total Cost 55,501 50,298 52,792 67,701 68,504 65,118 60,384 -5.46%
-
Net Worth 178,786 178,482 175,947 173,483 173,819 170,519 181,624 -1.04%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 178,786 178,482 175,947 173,483 173,819 170,519 181,624 -1.04%
NOSH 185,482 185,186 187,777 185,503 185,486 184,724 186,415 -0.33%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.28% 16.39% 1.26% 6.60% 8.49% 6.72% -7.00% -
ROE 3.58% 5.56% 0.38% 2.76% 3.66% 2.75% -2.18% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 33.35 32.48 28.47 39.08 40.36 37.79 30.27 6.66%
EPS 3.45 5.36 0.36 2.58 3.43 2.54 2.12 38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9639 0.9638 0.937 0.9352 0.9371 0.9231 0.9743 -0.71%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.59 10.30 9.15 12.41 12.81 11.95 9.66 6.31%
EPS 1.10 1.70 0.12 0.82 1.09 0.80 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.306 0.3055 0.3011 0.2969 0.2975 0.2919 0.3109 -1.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.51 0.50 0.52 0.62 0.60 0.60 0.67 -
P/RPS 1.53 1.54 1.83 1.59 1.49 1.59 2.21 -21.72%
P/EPS 14.77 9.33 144.44 24.03 17.51 23.62 -31.60 -
EY 6.77 10.72 0.69 4.16 5.71 4.23 -3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.55 0.66 0.64 0.65 0.69 -16.11%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 20/05/05 28/02/05 29/11/04 26/08/04 31/05/04 -
Price 0.50 0.48 0.50 0.56 0.65 0.56 0.66 -
P/RPS 1.50 1.48 1.76 1.43 1.61 1.48 2.18 -22.04%
P/EPS 14.48 8.96 138.89 21.71 18.97 22.05 -31.13 -
EY 6.91 11.17 0.72 4.61 5.27 4.54 -3.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.53 0.60 0.69 0.61 0.68 -16.36%

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