[HARNLEN] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 781.84%
YoY- 465.81%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 88,725 35,486 121,916 82,805 46,662 27,700 116,901 -16.80%
PBT -8,090 -5,515 112,013 111,939 -14,779 -8,505 -30,644 -58.88%
Tax -31 295 -13,909 -14,040 -735 -673 -1,155 -91.05%
NP -8,121 -5,220 98,104 97,899 -15,514 -9,178 -31,799 -59.78%
-
NP to SH -7,372 -4,794 98,764 98,444 -14,438 -8,663 -30,055 -60.84%
-
Tax Rate - - 12.42% 12.54% - - - -
Total Cost 96,846 40,706 23,812 -15,094 62,176 36,878 148,700 -24.88%
-
Net Worth 304,328 306,230 313,842 311,121 213,060 218,257 252,901 13.14%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 304,328 306,230 313,842 311,121 213,060 218,257 252,901 13.14%
NOSH 193,677 193,677 193,677 193,677 185,477 185,477 185,477 2.92%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -9.15% -14.71% 80.47% 118.23% -33.25% -33.13% -27.20% -
ROE -2.42% -1.57% 31.47% 31.64% -6.78% -3.97% -11.88% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 46.65 18.66 64.10 43.91 26.94 15.99 67.49 -21.84%
EPS -3.88 -2.52 52.24 52.54 -8.34 -5.00 -17.35 -63.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.65 1.65 1.23 1.26 1.46 6.30%
Adjusted Per Share Value based on latest NOSH - 193,677
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 15.19 6.07 20.87 14.17 7.99 4.74 20.01 -16.79%
EPS -1.26 -0.82 16.90 16.85 -2.47 -1.48 -5.14 -60.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5209 0.5241 0.5372 0.5325 0.3647 0.3736 0.4329 13.14%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.585 0.63 0.73 0.455 0.43 0.34 0.58 -
P/RPS 1.25 3.38 1.14 1.04 1.60 2.13 0.86 28.34%
P/EPS -15.09 -25.00 1.41 0.87 -5.16 -6.80 -3.34 173.54%
EY -6.63 -4.00 71.13 114.74 -19.38 -14.71 -29.92 -63.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.44 0.28 0.35 0.27 0.40 -5.06%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/09/21 29/06/21 22/03/21 26/11/20 27/08/20 30/06/20 27/02/20 -
Price 0.805 0.59 0.63 0.73 0.45 0.43 0.455 -
P/RPS 1.73 3.16 0.98 1.66 1.67 2.69 0.67 88.32%
P/EPS -20.77 -23.41 1.21 1.40 -5.40 -8.60 -2.62 298.08%
EY -4.81 -4.27 82.42 71.52 -18.52 -11.63 -38.13 -74.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.38 0.44 0.37 0.34 0.31 37.57%

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