[HARNLEN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
14-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -90.29%
YoY- 139.81%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 101,067 70,600 43,555 19,410 70,903 50,794 30,992 119.43%
PBT 19,064 14,241 8,840 1,564 9,780 7,673 1,149 547.20%
Tax -6,434 -5,576 -3,262 -1,035 -4,320 -3,326 -1,826 131.02%
NP 12,630 8,665 5,578 529 5,460 4,347 -677 -
-
NP to SH 12,581 8,667 5,587 533 5,489 4,369 -667 -
-
Tax Rate 33.75% 39.15% 36.90% 66.18% 44.17% 43.35% 158.92% -
Total Cost 88,437 61,935 37,977 18,881 65,443 46,447 31,669 97.93%
-
Net Worth 209,683 206,003 202,319 194,820 196,565 195,494 190,650 6.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 209,683 206,003 202,319 194,820 196,565 195,494 190,650 6.53%
NOSH 185,560 185,588 185,614 183,793 185,439 185,127 185,277 0.10%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.50% 12.27% 12.81% 2.73% 7.70% 8.56% -2.18% -
ROE 6.00% 4.21% 2.76% 0.27% 2.79% 2.23% -0.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 54.47 38.04 23.47 10.56 38.24 27.44 16.73 119.19%
EPS 6.78 4.67 3.01 0.29 2.96 2.36 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.09 1.06 1.06 1.056 1.029 6.42%
Adjusted Per Share Value based on latest NOSH - 183,793
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 17.30 12.08 7.45 3.32 12.14 8.69 5.30 119.57%
EPS 2.15 1.48 0.96 0.09 0.94 0.75 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3589 0.3526 0.3463 0.3334 0.3364 0.3346 0.3263 6.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.88 0.74 0.85 0.62 0.51 0.47 0.49 -
P/RPS 1.62 1.95 3.62 5.87 1.33 1.71 2.93 -32.56%
P/EPS 12.98 15.85 28.24 213.79 17.23 19.92 -136.11 -
EY 7.70 6.31 3.54 0.47 5.80 5.02 -0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.78 0.58 0.48 0.45 0.48 38.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 29/08/07 14/06/07 16/03/07 01/12/06 30/08/06 -
Price 0.81 0.89 0.70 0.82 0.50 0.52 0.50 -
P/RPS 1.49 2.34 2.98 7.76 1.31 1.90 2.99 -37.06%
P/EPS 11.95 19.06 23.26 282.76 16.89 22.03 -138.89 -
EY 8.37 5.25 4.30 0.35 5.92 4.54 -0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.64 0.77 0.47 0.49 0.49 29.15%

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