[HARNLEN] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 59.16%
YoY- -17.78%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 116,901 73,842 43,615 25,766 185,732 133,894 81,892 26.69%
PBT -30,644 -28,140 -21,337 -9,327 -19,732 -18,978 -20,437 30.90%
Tax -1,155 -548 235 124 -2,755 997 1,900 -
NP -31,799 -28,688 -21,102 -9,203 -22,487 -17,981 -18,537 43.16%
-
NP to SH -30,055 -26,911 -19,929 -8,646 -21,172 -17,469 -17,645 42.48%
-
Tax Rate - - - - - - - -
Total Cost 148,700 102,530 64,717 34,969 208,219 151,875 100,429 29.81%
-
Net Worth 252,901 256,365 263,294 275,419 284,080 289,277 289,277 -8.54%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 252,901 256,365 263,294 275,419 284,080 289,277 289,277 -8.54%
NOSH 185,477 185,477 185,477 185,477 185,477 185,477 185,477 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -27.20% -38.85% -48.38% -35.72% -12.11% -13.43% -22.64% -
ROE -11.88% -10.50% -7.57% -3.14% -7.45% -6.04% -6.10% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 67.49 42.63 25.18 14.87 107.22 77.30 47.28 26.69%
EPS -17.35 -15.54 -11.51 -4.99 -12.22 -10.08 -10.19 42.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.48 1.52 1.59 1.64 1.67 1.67 -8.54%
Adjusted Per Share Value based on latest NOSH - 185,477
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 20.01 12.64 7.46 4.41 31.79 22.92 14.02 26.68%
EPS -5.14 -4.61 -3.41 -1.48 -3.62 -2.99 -3.02 42.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4329 0.4388 0.4506 0.4714 0.4862 0.4951 0.4951 -8.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.58 0.625 0.65 0.65 0.34 0.58 0.52 -
P/RPS 0.86 1.47 2.58 4.37 0.32 0.75 1.10 -15.09%
P/EPS -3.34 -4.02 -5.65 -13.02 -2.78 -5.75 -5.10 -24.52%
EY -29.92 -24.86 -17.70 -7.68 -35.95 -17.39 -19.59 32.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.43 0.41 0.21 0.35 0.31 18.46%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 28/08/19 30/05/19 28/02/19 27/11/18 12/09/18 -
Price 0.455 0.60 0.585 0.64 0.47 0.49 0.51 -
P/RPS 0.67 1.41 2.32 4.30 0.44 0.63 1.08 -27.19%
P/EPS -2.62 -3.86 -5.08 -12.82 -3.85 -4.86 -5.01 -35.01%
EY -38.13 -25.89 -19.67 -7.80 -26.01 -20.58 -19.97 53.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.38 0.40 0.29 0.29 0.31 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