[HARNLEN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -125.54%
YoY- -185.26%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 217,325 152,081 76,680 32,456 166,767 125,957 81,570 91.61%
PBT 2,662 2,009 -5,769 -3,060 19,996 18,939 14,779 -67.93%
Tax -6,570 -4,299 -2,197 -1,015 -8,164 -5,973 -4,191 34.76%
NP -3,908 -2,290 -7,966 -4,075 11,832 12,966 10,588 -
-
NP to SH -509 454 -5,582 -3,396 13,298 13,937 11,119 -
-
Tax Rate 246.81% 213.99% - - 40.83% 31.54% 28.36% -
Total Cost 221,233 154,371 84,646 36,531 154,935 112,991 70,982 112.63%
-
Net Worth 258,270 259,158 248,501 250,524 254,000 256,099 254,307 1.03%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 1,854 1,855 1,856 -
Div Payout % - - - - 13.94% 13.32% 16.69% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 258,270 259,158 248,501 250,524 254,000 256,099 254,307 1.03%
NOSH 188,518 189,166 185,448 185,573 185,401 185,579 185,626 1.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.80% -1.51% -10.39% -12.56% 7.09% 10.29% 12.98% -
ROE -0.20% 0.18% -2.25% -1.36% 5.24% 5.44% 4.37% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 115.28 80.40 41.35 17.49 89.95 67.87 43.94 89.66%
EPS -0.27 0.24 -3.01 -1.83 7.17 7.51 5.99 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 1.37 1.37 1.34 1.35 1.37 1.38 1.37 0.00%
Adjusted Per Share Value based on latest NOSH - 185,573
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.20 26.03 13.12 5.56 28.54 21.56 13.96 91.63%
EPS -0.09 0.08 -0.96 -0.58 2.28 2.39 1.90 -
DPS 0.00 0.00 0.00 0.00 0.32 0.32 0.32 -
NAPS 0.442 0.4436 0.4253 0.4288 0.4347 0.4383 0.4353 1.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.89 0.88 0.90 0.92 0.80 0.68 0.725 -
P/RPS 0.77 1.09 2.18 5.26 0.89 1.00 1.65 -39.69%
P/EPS -329.63 366.67 -29.90 -50.27 11.15 9.05 12.10 -
EY -0.30 0.27 -3.34 -1.99 8.97 11.04 8.26 -
DY 0.00 0.00 0.00 0.00 1.25 1.47 1.38 -
P/NAPS 0.65 0.64 0.67 0.68 0.58 0.49 0.53 14.50%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 28/05/12 29/02/12 25/11/11 25/08/11 -
Price 0.855 0.90 0.83 0.86 0.89 0.80 0.67 -
P/RPS 0.74 1.12 2.01 4.92 0.99 1.18 1.52 -37.97%
P/EPS -316.67 375.00 -27.57 -46.99 12.41 10.65 11.19 -
EY -0.32 0.27 -3.63 -2.13 8.06 9.39 8.94 -
DY 0.00 0.00 0.00 0.00 1.12 1.25 1.49 -
P/NAPS 0.62 0.66 0.62 0.64 0.65 0.58 0.49 16.90%

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