[HARNLEN] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 103.2%
YoY- 100.02%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 30,078 13,367 72,487 56,145 34,905 14,108 29,541 1.20%
PBT 7,298 1,126 10,603 8,459 4,662 -434 -14,517 -
Tax -2,369 -957 -5,817 -3,692 -2,316 -554 -2,106 8.16%
NP 4,929 169 4,786 4,767 2,346 -988 -16,623 -
-
NP to SH 4,963 169 4,786 4,767 2,346 -988 -16,623 -
-
Tax Rate 32.46% 84.99% 54.86% 43.65% 49.68% - - -
Total Cost 25,149 13,198 67,701 51,378 32,559 15,096 46,164 -33.32%
-
Net Worth 178,482 175,947 173,483 173,819 170,519 181,624 83,515 65.99%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 178,482 175,947 173,483 173,819 170,519 181,624 83,515 65.99%
NOSH 185,186 187,777 185,503 185,486 184,724 186,415 85,246 67.81%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 16.39% 1.26% 6.60% 8.49% 6.72% -7.00% -56.27% -
ROE 2.78% 0.10% 2.76% 2.74% 1.38% -0.54% -19.90% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.24 7.12 39.08 30.27 18.90 7.57 34.65 -39.69%
EPS 2.68 0.09 2.58 2.57 1.27 0.53 -19.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9638 0.937 0.9352 0.9371 0.9231 0.9743 0.9797 -1.08%
Adjusted Per Share Value based on latest NOSH - 186,230
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.15 2.29 12.41 9.61 5.97 2.41 5.06 1.18%
EPS 0.85 0.03 0.82 0.82 0.40 -0.17 -2.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3055 0.3011 0.2969 0.2975 0.2919 0.3109 0.1429 66.03%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.50 0.52 0.62 0.60 0.60 0.67 0.74 -
P/RPS 3.08 7.30 1.59 1.98 3.18 8.85 2.14 27.50%
P/EPS 18.66 577.78 24.03 23.35 47.24 -126.42 -3.79 -
EY 5.36 0.17 4.16 4.28 2.12 -0.79 -26.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.66 0.64 0.65 0.69 0.76 -22.37%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 20/05/05 28/02/05 29/11/04 26/08/04 31/05/04 27/02/04 -
Price 0.48 0.50 0.56 0.65 0.56 0.66 0.75 -
P/RPS 2.96 7.02 1.43 2.15 2.96 8.72 2.16 23.39%
P/EPS 17.91 555.56 21.71 25.29 44.09 -124.53 -3.85 -
EY 5.58 0.18 4.61 3.95 2.27 -0.80 -26.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.60 0.69 0.61 0.68 0.77 -25.03%

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