[HARNLEN] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -435.44%
YoY- -310.66%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 243,210 170,910 94,517 41,430 271,582 205,486 122,724 57.57%
PBT -20,179 -8,944 -13,402 -9,729 7,465 5,702 1,102 -
Tax -983 -1,334 -89 959 -5,627 -3,871 -1,957 -36.73%
NP -21,162 -10,278 -13,491 -8,770 1,838 1,831 -855 744.34%
-
NP to SH -15,562 -8,641 -12,272 -8,168 2,435 1,812 -722 670.17%
-
Tax Rate - - - - 75.38% 67.89% 177.59% -
Total Cost 264,372 181,188 108,008 50,200 269,744 203,655 123,579 65.79%
-
Net Worth 324,594 331,918 328,118 332,289 342,015 343,910 351,743 -5.20%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 14,870 - - -
Div Payout % - - - - 610.69% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 324,594 331,918 328,118 332,289 342,015 343,910 351,743 -5.20%
NOSH 185,482 185,429 185,377 185,636 185,877 184,897 185,128 0.12%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -8.70% -6.01% -14.27% -21.17% 0.68% 0.89% -0.70% -
ROE -4.79% -2.60% -3.74% -2.46% 0.71% 0.53% -0.21% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 131.12 92.17 50.99 22.32 146.11 111.13 66.29 57.37%
EPS -8.39 -4.66 -6.62 -4.40 1.31 0.98 -0.39 669.19%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.75 1.79 1.77 1.79 1.84 1.86 1.90 -5.32%
Adjusted Per Share Value based on latest NOSH - 185,636
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.63 29.25 16.18 7.09 46.48 35.17 21.00 57.60%
EPS -2.66 -1.48 -2.10 -1.40 0.42 0.31 -0.12 684.66%
DPS 0.00 0.00 0.00 0.00 2.55 0.00 0.00 -
NAPS 0.5556 0.5681 0.5616 0.5687 0.5854 0.5886 0.602 -5.19%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.00 0.885 0.98 1.09 1.07 1.17 1.20 -
P/RPS 0.76 0.96 1.92 4.88 0.73 1.05 1.81 -43.83%
P/EPS -11.92 -18.99 -14.80 -24.77 81.68 119.39 -307.69 -88.48%
EY -8.39 -5.27 -6.76 -4.04 1.22 0.84 -0.33 759.55%
DY 0.00 0.00 0.00 0.00 7.48 0.00 0.00 -
P/NAPS 0.57 0.49 0.55 0.61 0.58 0.63 0.63 -6.43%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 26/08/15 27/05/15 27/02/15 25/11/14 27/08/14 -
Price 0.90 1.00 0.86 1.01 1.20 1.11 1.17 -
P/RPS 0.69 1.08 1.69 4.53 0.82 1.00 1.76 -46.34%
P/EPS -10.73 -21.46 -12.99 -22.95 91.60 113.27 -300.00 -89.07%
EY -9.32 -4.66 -7.70 -4.36 1.09 0.88 -0.33 821.77%
DY 0.00 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.51 0.56 0.49 0.56 0.65 0.60 0.62 -12.17%

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