[HARNLEN] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
20-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -96.47%
YoY- 117.11%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 64,046 46,395 30,078 13,367 72,487 56,145 34,905 49.71%
PBT 7,989 7,918 7,298 1,126 10,603 8,459 4,662 43.06%
Tax -2,961 -3,149 -2,369 -957 -5,817 -3,692 -2,316 17.74%
NP 5,028 4,769 4,929 169 4,786 4,767 2,346 66.00%
-
NP to SH 5,066 4,804 4,963 169 4,786 4,767 2,346 66.83%
-
Tax Rate 37.06% 39.77% 32.46% 84.99% 54.86% 43.65% 49.68% -
Total Cost 59,018 41,626 25,149 13,198 67,701 51,378 32,559 48.50%
-
Net Worth 191,134 178,786 178,482 175,947 173,483 173,819 170,519 7.88%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 191,134 178,786 178,482 175,947 173,483 173,819 170,519 7.88%
NOSH 185,567 185,482 185,186 187,777 185,503 185,486 184,724 0.30%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.85% 10.28% 16.39% 1.26% 6.60% 8.49% 6.72% -
ROE 2.65% 2.69% 2.78% 0.10% 2.76% 2.74% 1.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 34.51 25.01 16.24 7.12 39.08 30.27 18.90 49.22%
EPS 2.73 2.59 2.68 0.09 2.58 2.57 1.27 66.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.9639 0.9638 0.937 0.9352 0.9371 0.9231 7.55%
Adjusted Per Share Value based on latest NOSH - 187,777
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 10.96 7.94 5.15 2.29 12.41 9.61 5.97 49.76%
EPS 0.87 0.82 0.85 0.03 0.82 0.82 0.40 67.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3271 0.306 0.3055 0.3011 0.2969 0.2975 0.2919 7.86%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.49 0.51 0.50 0.52 0.62 0.60 0.60 -
P/RPS 1.42 2.04 3.08 7.30 1.59 1.98 3.18 -41.49%
P/EPS 17.95 19.69 18.66 577.78 24.03 23.35 47.24 -47.44%
EY 5.57 5.08 5.36 0.17 4.16 4.28 2.12 90.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.52 0.55 0.66 0.64 0.65 -18.25%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 20/05/05 28/02/05 29/11/04 26/08/04 -
Price 0.49 0.50 0.48 0.50 0.56 0.65 0.56 -
P/RPS 1.42 2.00 2.96 7.02 1.43 2.15 2.96 -38.63%
P/EPS 17.95 19.31 17.91 555.56 21.71 25.29 44.09 -44.97%
EY 5.57 5.18 5.58 0.18 4.61 3.95 2.27 81.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.50 0.53 0.60 0.69 0.61 -14.72%

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