[HARNLEN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -116.14%
YoY- -185.85%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 103,078 72,268 46,206 20,775 137,528 116,088 79,761 18.58%
PBT 10,958 2,265 -2,169 -3,157 23,922 22,008 16,326 -23.28%
Tax -5,974 -2,562 -1,171 -697 -3,557 -7,934 -5,080 11.37%
NP 4,984 -297 -3,340 -3,854 20,365 14,074 11,246 -41.78%
-
NP to SH 6,905 1,009 -2,427 -3,386 20,977 14,305 11,151 -27.28%
-
Tax Rate 54.52% 113.11% - - 14.87% 36.05% 31.12% -
Total Cost 98,094 72,565 49,546 24,629 117,163 102,014 68,515 26.94%
-
Net Worth 232,022 227,959 222,320 222,032 226,277 224,501 220,793 3.35%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 232,022 227,959 222,320 222,032 226,277 224,501 220,793 3.35%
NOSH 185,618 186,851 185,267 185,027 185,473 185,538 185,540 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.84% -0.41% -7.23% -18.55% 14.81% 12.12% 14.10% -
ROE 2.98% 0.44% -1.09% -1.53% 9.27% 6.37% 5.05% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 55.53 38.68 24.94 11.23 74.15 62.57 42.99 18.55%
EPS 3.72 0.54 -1.31 -1.83 11.31 7.71 6.01 -27.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.22 1.20 1.20 1.22 1.21 1.19 3.32%
Adjusted Per Share Value based on latest NOSH - 185,027
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.64 12.37 7.91 3.56 23.54 19.87 13.65 18.58%
EPS 1.18 0.17 -0.42 -0.58 3.59 2.45 1.91 -27.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3971 0.3902 0.3805 0.38 0.3873 0.3842 0.3779 3.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.70 0.68 0.61 0.50 0.48 0.62 0.77 -
P/RPS 1.26 1.76 2.45 4.45 0.65 0.99 1.79 -20.81%
P/EPS 18.82 125.93 -46.56 -27.32 4.24 8.04 12.81 29.14%
EY 5.31 0.79 -2.15 -3.66 23.56 12.44 7.81 -22.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.51 0.42 0.39 0.51 0.65 -9.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 27/08/09 26/05/09 26/02/09 27/11/08 29/08/08 -
Price 0.74 0.70 0.70 0.65 0.51 0.55 0.68 -
P/RPS 1.33 1.81 2.81 5.79 0.69 0.88 1.58 -10.82%
P/EPS 19.89 129.63 -53.44 -35.52 4.51 7.13 11.31 45.54%
EY 5.03 0.77 -1.87 -2.82 22.18 14.02 8.84 -31.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.57 0.58 0.54 0.42 0.45 0.57 2.31%

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