[HARNLEN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 141.57%
YoY- -92.95%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 54,935 27,773 103,078 72,268 46,206 20,775 137,528 -45.85%
PBT 1,093 1,230 10,958 2,265 -2,169 -3,157 23,922 -87.29%
Tax -2,575 -1,440 -5,974 -2,562 -1,171 -697 -3,557 -19.42%
NP -1,482 -210 4,984 -297 -3,340 -3,854 20,365 -
-
NP to SH -140 315 6,905 1,009 -2,427 -3,386 20,977 -
-
Tax Rate 235.59% 117.07% 54.52% 113.11% - - 14.87% -
Total Cost 56,417 27,983 98,094 72,565 49,546 24,629 117,163 -38.64%
-
Net Worth 218,750 231,617 232,022 227,959 222,320 222,032 226,277 -2.23%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 218,750 231,617 232,022 227,959 222,320 222,032 226,277 -2.23%
NOSH 175,000 185,294 185,618 186,851 185,267 185,027 185,473 -3.81%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -2.70% -0.76% 4.84% -0.41% -7.23% -18.55% 14.81% -
ROE -0.06% 0.14% 2.98% 0.44% -1.09% -1.53% 9.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 31.39 14.99 55.53 38.68 24.94 11.23 74.15 -43.70%
EPS -0.08 0.17 3.72 0.54 -1.31 -1.83 11.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.25 1.25 1.22 1.20 1.20 1.22 1.63%
Adjusted Per Share Value based on latest NOSH - 185,729
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 9.40 4.75 17.64 12.37 7.91 3.56 23.54 -45.86%
EPS -0.02 0.05 1.18 0.17 -0.42 -0.58 3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3744 0.3964 0.3971 0.3902 0.3805 0.38 0.3873 -2.23%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.70 0.77 0.70 0.68 0.61 0.50 0.48 -
P/RPS 2.23 5.14 1.26 1.76 2.45 4.45 0.65 127.98%
P/EPS -875.00 452.94 18.82 125.93 -46.56 -27.32 4.24 -
EY -0.11 0.22 5.31 0.79 -2.15 -3.66 23.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.56 0.56 0.51 0.42 0.39 27.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 25/02/10 19/11/09 27/08/09 26/05/09 26/02/09 -
Price 0.69 0.70 0.74 0.70 0.70 0.65 0.51 -
P/RPS 2.20 4.67 1.33 1.81 2.81 5.79 0.69 117.08%
P/EPS -862.50 411.76 19.89 129.63 -53.44 -35.52 4.51 -
EY -0.12 0.24 5.03 0.77 -1.87 -2.82 22.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.59 0.57 0.58 0.54 0.42 19.75%

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