[HARNLEN] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -921.61%
YoY- -53.12%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 256,803 147,301 84,776 42,246 217,325 152,081 76,680 123.35%
PBT 133,979 -3,609 -11,808 -6,292 2,662 2,009 -5,769 -
Tax 2,077 -1,042 1,132 597 -6,570 -4,299 -2,197 -
NP 136,056 -4,651 -10,676 -5,695 -3,908 -2,290 -7,966 -
-
NP to SH 136,075 -4,464 -9,767 -5,200 -509 454 -5,582 -
-
Tax Rate -1.55% - - - 246.81% 213.99% - -
Total Cost 120,747 151,952 95,452 47,941 221,233 154,371 84,646 26.63%
-
Net Worth 352,429 248,205 244,663 248,857 258,270 259,158 248,501 26.14%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 37,097 - - - - - - -
Div Payout % 27.26% - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 352,429 248,205 244,663 248,857 258,270 259,158 248,501 26.14%
NOSH 185,489 185,228 185,351 185,714 188,518 189,166 185,448 0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 52.98% -3.16% -12.59% -13.48% -1.80% -1.51% -10.39% -
ROE 38.61% -1.80% -3.99% -2.09% -0.20% 0.18% -2.25% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 138.45 79.52 45.74 22.75 115.28 80.40 41.35 123.31%
EPS 73.36 -2.41 -5.27 -2.80 -0.27 0.24 -3.01 -
DPS 20.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.34 1.32 1.34 1.37 1.37 1.34 26.13%
Adjusted Per Share Value based on latest NOSH - 185,714
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.95 25.21 14.51 7.23 37.20 26.03 13.12 123.38%
EPS 23.29 -0.76 -1.67 -0.89 -0.09 0.08 -0.96 -
DPS 6.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6032 0.4248 0.4188 0.4259 0.442 0.4436 0.4253 26.15%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.50 1.10 0.755 0.84 0.89 0.88 0.90 -
P/RPS 1.08 1.38 1.65 3.69 0.77 1.09 2.18 -37.30%
P/EPS 2.04 -45.64 -14.33 -30.00 -329.63 366.67 -29.90 -
EY 48.91 -2.19 -6.98 -3.33 -0.30 0.27 -3.34 -
DY 13.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.82 0.57 0.63 0.65 0.64 0.67 11.57%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 28/08/12 -
Price 1.18 1.32 0.71 0.80 0.855 0.90 0.83 -
P/RPS 0.85 1.66 1.55 3.52 0.74 1.12 2.01 -43.57%
P/EPS 1.61 -54.77 -13.47 -28.57 -316.67 375.00 -27.57 -
EY 62.17 -1.83 -7.42 -3.50 -0.32 0.27 -3.63 -
DY 16.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.99 0.54 0.60 0.62 0.66 0.62 0.00%

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