[HARNLEN] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 584.34%
YoY- -67.08%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 89,744 54,935 27,773 103,078 72,268 46,206 20,775 165.00%
PBT 8,743 1,093 1,230 10,958 2,265 -2,169 -3,157 -
Tax -3,970 -2,575 -1,440 -5,974 -2,562 -1,171 -697 218.59%
NP 4,773 -1,482 -210 4,984 -297 -3,340 -3,854 -
-
NP to SH 6,382 -140 315 6,905 1,009 -2,427 -3,386 -
-
Tax Rate 45.41% 235.59% 117.07% 54.52% 113.11% - - -
Total Cost 84,971 56,417 27,983 98,094 72,565 49,546 24,629 128.15%
-
Net Worth 237,469 218,750 231,617 232,022 227,959 222,320 222,032 4.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 237,469 218,750 231,617 232,022 227,959 222,320 222,032 4.57%
NOSH 185,523 175,000 185,294 185,618 186,851 185,267 185,027 0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.32% -2.70% -0.76% 4.84% -0.41% -7.23% -18.55% -
ROE 2.69% -0.06% 0.14% 2.98% 0.44% -1.09% -1.53% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.37 31.39 14.99 55.53 38.68 24.94 11.23 164.49%
EPS 3.44 -0.08 0.17 3.72 0.54 -1.31 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.25 1.25 1.22 1.20 1.20 4.39%
Adjusted Per Share Value based on latest NOSH - 185,408
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.36 9.40 4.75 17.64 12.37 7.91 3.56 164.79%
EPS 1.09 -0.02 0.05 1.18 0.17 -0.42 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.3744 0.3964 0.3971 0.3902 0.3805 0.38 4.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.67 0.70 0.77 0.70 0.68 0.61 0.50 -
P/RPS 1.39 2.23 5.14 1.26 1.76 2.45 4.45 -53.93%
P/EPS 19.48 -875.00 452.94 18.82 125.93 -46.56 -27.32 -
EY 5.13 -0.11 0.22 5.31 0.79 -2.15 -3.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.56 0.62 0.56 0.56 0.51 0.42 15.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 26/08/10 25/05/10 25/02/10 19/11/09 27/08/09 26/05/09 -
Price 0.75 0.69 0.70 0.74 0.70 0.70 0.65 -
P/RPS 1.55 2.20 4.67 1.33 1.81 2.81 5.79 -58.42%
P/EPS 21.80 -862.50 411.76 19.89 129.63 -53.44 -35.52 -
EY 4.59 -0.12 0.24 5.03 0.77 -1.87 -2.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.55 0.56 0.59 0.57 0.58 0.54 6.07%

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