[HARNLEN] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -205.72%
YoY- -892.31%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 70,903 67,725 61,984 51,732 64,046 61,860 60,156 11.54%
PBT 9,780 10,230 2,298 -4,168 7,989 10,557 14,596 -23.37%
Tax -4,320 -4,434 -3,652 -1,208 -2,961 -4,198 -4,738 -5.95%
NP 5,460 5,796 -1,354 -5,376 5,028 6,358 9,858 -32.48%
-
NP to SH 5,489 5,825 -1,334 -5,356 5,066 6,405 9,926 -32.55%
-
Tax Rate 44.17% 43.34% 158.92% - 37.06% 39.77% 32.46% -
Total Cost 65,443 61,929 63,338 57,108 59,018 55,501 50,298 19.12%
-
Net Worth 196,565 195,494 190,650 190,621 191,134 178,786 178,482 6.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 196,565 195,494 190,650 190,621 191,134 178,786 178,482 6.62%
NOSH 185,439 185,127 185,277 185,972 185,567 185,482 185,186 0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.70% 8.56% -2.18% -10.39% 7.85% 10.28% 16.39% -
ROE 2.79% 2.98% -0.70% -2.81% 2.65% 3.58% 5.56% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 38.24 36.58 33.45 27.82 34.51 33.35 32.48 11.46%
EPS 2.96 3.15 -0.72 -2.88 2.73 3.45 5.36 -32.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.056 1.029 1.025 1.03 0.9639 0.9638 6.52%
Adjusted Per Share Value based on latest NOSH - 185,972
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.14 11.59 10.61 8.85 10.96 10.59 10.30 11.54%
EPS 0.94 1.00 -0.23 -0.92 0.87 1.10 1.70 -32.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3364 0.3346 0.3263 0.3263 0.3271 0.306 0.3055 6.61%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.47 0.49 0.46 0.49 0.51 0.50 -
P/RPS 1.33 1.28 1.46 1.65 1.42 1.53 1.54 -9.28%
P/EPS 17.23 14.94 -68.06 -15.97 17.95 14.77 9.33 50.35%
EY 5.80 6.70 -1.47 -6.26 5.57 6.77 10.72 -33.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.48 0.45 0.48 0.53 0.52 -5.18%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/03/07 01/12/06 30/08/06 31/05/06 28/02/06 29/11/05 25/08/05 -
Price 0.50 0.52 0.50 0.46 0.49 0.50 0.48 -
P/RPS 1.31 1.42 1.49 1.65 1.42 1.50 1.48 -7.79%
P/EPS 16.89 16.53 -69.44 -15.97 17.95 14.48 8.96 52.42%
EY 5.92 6.05 -1.44 -6.26 5.57 6.91 11.17 -34.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.49 0.45 0.48 0.52 0.50 -4.03%

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