[HARNLEN] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 437.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 13,367 16,342 21,240 20,796 14,108 16,690 14,198,100 -99.03%
PBT 1,126 2,144 3,797 5,096 -434 2,235 -18,255,044 -
Tax -957 -2,126 -1,376 -1,762 -554 -949 -1,409,143 -99.22%
NP 169 18 2,421 3,334 -988 1,286 -19,664,187 -
-
NP to SH 169 18 2,421 3,334 -988 1,286 -19,664,187 -
-
Tax Rate 84.99% 99.16% 36.24% 34.58% - 42.46% - -
Total Cost 13,198 16,324 18,819 17,462 15,096 15,404 33,862,287 -99.46%
-
Net Worth 175,947 168,335 174,516 170,978 181,624 182,593 145,514,985 -98.86%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 175,947 168,335 174,516 170,978 181,624 182,593 145,514,985 -98.86%
NOSH 187,777 180,000 186,230 185,222 186,415 186,376 151,262,976 -98.84%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.26% 0.11% 11.40% 16.03% -7.00% 7.71% -138.50% -
ROE 0.10% 0.01% 1.39% 1.95% -0.54% 0.70% -13.51% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.12 9.08 11.41 11.23 7.57 8.95 9.39 -16.83%
EPS 0.09 0.01 1.30 1.80 -0.53 0.69 -13.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.937 0.9352 0.9371 0.9231 0.9743 0.9797 0.962 -1.73%
Adjusted Per Share Value based on latest NOSH - 185,222
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.29 2.80 3.64 3.56 2.41 2.86 2,430.09 -99.03%
EPS 0.03 0.00 0.41 0.57 -0.17 0.22 -3,365.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3011 0.2881 0.2987 0.2926 0.3109 0.3125 249.0575 -98.86%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.52 0.62 0.60 0.60 0.67 0.74 0.69 -
P/RPS 7.30 6.83 5.26 5.34 8.85 8.26 7.35 -0.45%
P/EPS 577.78 6,200.00 46.15 33.33 -126.42 107.25 -5.31 -
EY 0.17 0.02 2.17 3.00 -0.79 0.93 -18.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.64 0.65 0.69 0.76 0.72 -16.42%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 28/02/05 29/11/04 26/08/04 31/05/04 27/02/04 31/12/03 -
Price 0.50 0.56 0.65 0.56 0.66 0.75 0.74 -
P/RPS 7.02 6.17 5.70 4.99 8.72 8.38 7.88 -7.40%
P/EPS 555.56 5,600.00 50.00 31.11 -124.53 108.70 -5.69 -
EY 0.18 0.02 2.00 3.21 -0.80 0.92 -17.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.69 0.61 0.68 0.77 0.77 -22.02%

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