[HARNLEN] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -144.44%
YoY- 94.23%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 36,504 131,487 89,744 54,935 27,773 103,078 72,268 -36.60%
PBT 5,620 17,051 8,743 1,093 1,230 10,958 2,265 83.38%
Tax -1,732 -6,253 -3,970 -2,575 -1,440 -5,974 -2,562 -22.99%
NP 3,888 10,798 4,773 -1,482 -210 4,984 -297 -
-
NP to SH 3,983 12,832 6,382 -140 315 6,905 1,009 149.98%
-
Tax Rate 30.82% 36.67% 45.41% 235.59% 117.07% 54.52% 113.11% -
Total Cost 32,616 120,689 84,971 56,417 27,983 98,094 72,565 -41.35%
-
Net Worth 248,242 244,844 237,469 218,750 231,617 232,022 227,959 5.85%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 248,242 244,844 237,469 218,750 231,617 232,022 227,959 5.85%
NOSH 185,255 185,488 185,523 175,000 185,294 185,618 186,851 -0.57%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.65% 8.21% 5.32% -2.70% -0.76% 4.84% -0.41% -
ROE 1.60% 5.24% 2.69% -0.06% 0.14% 2.98% 0.44% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.70 70.89 48.37 31.39 14.99 55.53 38.68 -36.25%
EPS 2.15 6.92 3.44 -0.08 0.17 3.72 0.54 151.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.32 1.28 1.25 1.25 1.25 1.22 6.46%
Adjusted Per Share Value based on latest NOSH - 182,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.25 22.50 15.36 9.40 4.75 17.64 12.37 -36.58%
EPS 0.68 2.20 1.09 -0.02 0.05 1.18 0.17 152.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4249 0.4191 0.4064 0.3744 0.3964 0.3971 0.3902 5.84%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.75 0.82 0.67 0.70 0.77 0.70 0.68 -
P/RPS 3.81 1.16 1.39 2.23 5.14 1.26 1.76 67.42%
P/EPS 34.88 11.85 19.48 -875.00 452.94 18.82 125.93 -57.54%
EY 2.87 8.44 5.13 -0.11 0.22 5.31 0.79 136.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.52 0.56 0.62 0.56 0.56 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 26/11/10 26/08/10 25/05/10 25/02/10 19/11/09 -
Price 0.77 0.76 0.75 0.69 0.70 0.74 0.70 -
P/RPS 3.91 1.07 1.55 2.20 4.67 1.33 1.81 67.18%
P/EPS 35.81 10.99 21.80 -862.50 411.76 19.89 129.63 -57.61%
EY 2.79 9.10 4.59 -0.12 0.24 5.03 0.77 136.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.59 0.55 0.56 0.59 0.57 0.00%

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