[HARNLEN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 46.64%
YoY- 66.74%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 72,268 46,206 20,775 137,528 116,088 79,761 36,266 58.28%
PBT 2,265 -2,169 -3,157 23,922 22,008 16,326 5,793 -46.49%
Tax -2,562 -1,171 -697 -3,557 -7,934 -5,080 -1,798 26.59%
NP -297 -3,340 -3,854 20,365 14,074 11,246 3,995 -
-
NP to SH 1,009 -2,427 -3,386 20,977 14,305 11,151 3,944 -59.66%
-
Tax Rate 113.11% - - 14.87% 36.05% 31.12% 31.04% -
Total Cost 72,565 49,546 24,629 117,163 102,014 68,515 32,271 71.55%
-
Net Worth 227,959 222,320 222,032 226,277 224,501 220,793 212,938 4.64%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 227,959 222,320 222,032 226,277 224,501 220,793 212,938 4.64%
NOSH 186,851 185,267 185,027 185,473 185,538 185,540 185,164 0.60%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -0.41% -7.23% -18.55% 14.81% 12.12% 14.10% 11.02% -
ROE 0.44% -1.09% -1.53% 9.27% 6.37% 5.05% 1.85% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 38.68 24.94 11.23 74.15 62.57 42.99 19.59 57.32%
EPS 0.54 -1.31 -1.83 11.31 7.71 6.01 2.13 -59.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.20 1.22 1.21 1.19 1.15 4.01%
Adjusted Per Share Value based on latest NOSH - 185,333
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.37 7.91 3.56 23.54 19.87 13.65 6.21 58.24%
EPS 0.17 -0.42 -0.58 3.59 2.45 1.91 0.68 -60.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3902 0.3805 0.38 0.3873 0.3842 0.3779 0.3645 4.64%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.68 0.61 0.50 0.48 0.62 0.77 0.76 -
P/RPS 1.76 2.45 4.45 0.65 0.99 1.79 3.88 -40.93%
P/EPS 125.93 -46.56 -27.32 4.24 8.04 12.81 35.68 131.63%
EY 0.79 -2.15 -3.66 23.56 12.44 7.81 2.80 -56.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.51 0.42 0.39 0.51 0.65 0.66 -10.36%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 19/11/09 27/08/09 26/05/09 26/02/09 27/11/08 29/08/08 29/05/08 -
Price 0.70 0.70 0.65 0.51 0.55 0.68 0.78 -
P/RPS 1.81 2.81 5.79 0.69 0.88 1.58 3.98 -40.83%
P/EPS 129.63 -53.44 -35.52 4.51 7.13 11.31 36.62 132.09%
EY 0.77 -1.87 -2.82 22.18 14.02 8.84 2.73 -56.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.54 0.42 0.45 0.57 0.68 -11.08%

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