[HARNLEN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
22-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 0.33%
YoY- 428.61%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 160,727 88,725 35,486 121,916 82,805 46,662 27,700 222.55%
PBT -8,274 -8,090 -5,515 112,013 111,939 -14,779 -8,505 -1.81%
Tax -281 -31 295 -13,909 -14,040 -735 -673 -44.10%
NP -8,555 -8,121 -5,220 98,104 97,899 -15,514 -9,178 -4.57%
-
NP to SH -7,930 -7,372 -4,794 98,764 98,444 -14,438 -8,663 -5.71%
-
Tax Rate - - - 12.42% 12.54% - - -
Total Cost 169,282 96,846 40,706 23,812 -15,094 62,176 36,878 175.94%
-
Net Worth 312,834 304,328 306,230 313,842 311,121 213,060 218,257 27.09%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 312,834 304,328 306,230 313,842 311,121 213,060 218,257 27.09%
NOSH 210,499 193,677 193,677 193,677 193,677 185,477 185,477 8.79%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -5.32% -9.15% -14.71% 80.47% 118.23% -33.25% -33.13% -
ROE -2.53% -2.42% -1.57% 31.47% 31.64% -6.78% -3.97% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 84.26 46.65 18.66 64.10 43.91 26.94 15.99 202.51%
EPS -4.16 -3.88 -2.52 52.24 52.54 -8.34 -5.00 -11.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.60 1.61 1.65 1.65 1.23 1.26 19.19%
Adjusted Per Share Value based on latest NOSH - 193,677
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 27.51 15.19 6.07 20.87 14.17 7.99 4.74 222.60%
EPS -1.36 -1.26 -0.82 16.90 16.85 -2.47 -1.48 -5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5354 0.5209 0.5241 0.5372 0.5325 0.3647 0.3736 27.08%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.785 0.585 0.63 0.73 0.455 0.43 0.34 -
P/RPS 0.93 1.25 3.38 1.14 1.04 1.60 2.13 -42.41%
P/EPS -18.88 -15.09 -25.00 1.41 0.87 -5.16 -6.80 97.42%
EY -5.30 -6.63 -4.00 71.13 114.74 -19.38 -14.71 -49.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 0.39 0.44 0.28 0.35 0.27 46.70%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 20/09/21 29/06/21 22/03/21 26/11/20 27/08/20 30/06/20 -
Price 0.675 0.805 0.59 0.63 0.73 0.45 0.43 -
P/RPS 0.80 1.73 3.16 0.98 1.66 1.67 2.69 -55.41%
P/EPS -16.24 -20.77 -23.41 1.21 1.40 -5.40 -8.60 52.71%
EY -6.16 -4.81 -4.27 82.42 71.52 -18.52 -11.63 -34.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.37 0.38 0.44 0.37 0.34 13.28%

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