[HARNLEN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -184.09%
YoY- -103.83%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 196,401 169,552 168,984 217,325 202,774 153,360 129,824 31.74%
PBT -4,812 -23,616 -25,168 2,662 2,678 -11,538 -12,240 -46.30%
Tax -1,389 2,264 2,388 -6,570 -5,731 -4,394 -4,060 -51.05%
NP -6,201 -21,352 -22,780 -3,908 -3,053 -15,932 -16,300 -47.46%
-
NP to SH -5,952 -19,534 -20,800 -509 605 -11,164 -13,584 -42.28%
-
Tax Rate - - - 246.81% 214.00% - - -
Total Cost 202,602 190,904 191,764 221,233 205,827 169,292 146,124 24.31%
-
Net Worth 248,205 244,663 248,857 258,270 259,158 248,501 250,524 -0.61%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 248,205 244,663 248,857 258,270 259,158 248,501 250,524 -0.61%
NOSH 185,228 185,351 185,714 188,518 189,166 185,448 185,573 -0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.16% -12.59% -13.48% -1.80% -1.51% -10.39% -12.56% -
ROE -2.40% -7.98% -8.36% -0.20% 0.23% -4.49% -5.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 106.03 91.48 90.99 115.28 107.19 82.70 69.96 31.90%
EPS -3.21 -10.54 -11.20 -0.27 0.32 -6.02 -7.32 -42.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.32 1.34 1.37 1.37 1.34 1.35 -0.49%
Adjusted Per Share Value based on latest NOSH - 185,192
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 33.62 29.02 28.92 37.20 34.71 26.25 22.22 31.76%
EPS -1.02 -3.34 -3.56 -0.09 0.10 -1.91 -2.32 -42.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4248 0.4188 0.4259 0.442 0.4436 0.4253 0.4288 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.10 0.755 0.84 0.89 0.88 0.90 0.92 -
P/RPS 1.04 0.83 0.92 0.77 0.82 1.09 1.32 -14.68%
P/EPS -34.23 -7.16 -7.50 -329.63 275.00 -14.95 -12.57 94.88%
EY -2.92 -13.96 -13.33 -0.30 0.36 -6.69 -7.96 -48.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.57 0.63 0.65 0.64 0.67 0.68 13.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 28/08/12 28/05/12 -
Price 1.32 0.71 0.80 0.855 0.90 0.83 0.86 -
P/RPS 1.24 0.78 0.88 0.74 0.84 1.00 1.23 0.54%
P/EPS -41.08 -6.74 -7.14 -316.67 281.25 -13.79 -11.75 130.17%
EY -2.43 -14.84 -14.00 -0.32 0.36 -7.25 -8.51 -56.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.54 0.60 0.62 0.66 0.62 0.64 33.71%

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