[HARNLEN] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 28.32%
YoY- -121.76%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 27,773 103,078 72,268 46,206 20,775 137,528 116,088 -61.49%
PBT 1,230 10,958 2,265 -2,169 -3,157 23,922 22,008 -85.40%
Tax -1,440 -5,974 -2,562 -1,171 -697 -3,557 -7,934 -67.97%
NP -210 4,984 -297 -3,340 -3,854 20,365 14,074 -
-
NP to SH 315 6,905 1,009 -2,427 -3,386 20,977 14,305 -92.16%
-
Tax Rate 117.07% 54.52% 113.11% - - 14.87% 36.05% -
Total Cost 27,983 98,094 72,565 49,546 24,629 117,163 102,014 -57.81%
-
Net Worth 231,617 232,022 227,959 222,320 222,032 226,277 224,501 2.10%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 231,617 232,022 227,959 222,320 222,032 226,277 224,501 2.10%
NOSH 185,294 185,618 186,851 185,267 185,027 185,473 185,538 -0.08%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -0.76% 4.84% -0.41% -7.23% -18.55% 14.81% 12.12% -
ROE 0.14% 2.98% 0.44% -1.09% -1.53% 9.27% 6.37% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.99 55.53 38.68 24.94 11.23 74.15 62.57 -61.45%
EPS 0.17 3.72 0.54 -1.31 -1.83 11.31 7.71 -92.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.25 1.22 1.20 1.20 1.22 1.21 2.19%
Adjusted Per Share Value based on latest NOSH - 184,423
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 4.75 17.64 12.37 7.91 3.56 23.54 19.87 -61.51%
EPS 0.05 1.18 0.17 -0.42 -0.58 3.59 2.45 -92.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3964 0.3971 0.3902 0.3805 0.38 0.3873 0.3842 2.10%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.77 0.70 0.68 0.61 0.50 0.48 0.62 -
P/RPS 5.14 1.26 1.76 2.45 4.45 0.65 0.99 200.13%
P/EPS 452.94 18.82 125.93 -46.56 -27.32 4.24 8.04 1373.18%
EY 0.22 5.31 0.79 -2.15 -3.66 23.56 12.44 -93.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.56 0.51 0.42 0.39 0.51 13.91%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 25/02/10 19/11/09 27/08/09 26/05/09 26/02/09 27/11/08 -
Price 0.70 0.74 0.70 0.70 0.65 0.51 0.55 -
P/RPS 4.67 1.33 1.81 2.81 5.79 0.69 0.88 204.55%
P/EPS 411.76 19.89 129.63 -53.44 -35.52 4.51 7.13 1397.76%
EY 0.24 5.03 0.77 -1.87 -2.82 22.18 14.02 -93.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.57 0.58 0.54 0.42 0.45 15.71%

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