[HARNLEN] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2736.09%
YoY- 43.76%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 12,933 17,650 16,317 16,711 13,367 16,342 21,240 -28.18%
PBT -1,042 72 619 6,173 1,126 2,144 3,797 -
Tax -302 188 -779 -1,413 -957 -2,126 -1,376 -63.64%
NP -1,344 260 -160 4,760 169 18 2,421 -
-
NP to SH -1,339 262 -158 4,793 169 18 2,421 -
-
Tax Rate - -261.11% 125.85% 22.89% 84.99% 99.16% 36.24% -
Total Cost 14,277 17,390 16,477 11,951 13,198 16,324 18,819 -16.83%
-
Net Worth 190,621 192,757 169,217 179,050 175,947 168,335 174,516 6.06%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 190,621 192,757 169,217 179,050 175,947 168,335 174,516 6.06%
NOSH 185,972 187,142 175,555 185,775 187,777 180,000 186,230 -0.09%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -10.39% 1.47% -0.98% 28.48% 1.26% 0.11% 11.40% -
ROE -0.70% 0.14% -0.09% 2.68% 0.10% 0.01% 1.39% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.95 9.43 9.29 9.00 7.12 9.08 11.41 -28.16%
EPS -0.72 0.14 -0.09 2.58 0.09 0.01 1.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.025 1.03 0.9639 0.9638 0.937 0.9352 0.9371 6.16%
Adjusted Per Share Value based on latest NOSH - 185,775
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 2.21 3.02 2.79 2.86 2.29 2.80 3.64 -28.32%
EPS -0.23 0.04 -0.03 0.82 0.03 0.00 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3263 0.3299 0.2896 0.3065 0.3011 0.2881 0.2987 6.07%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.46 0.49 0.51 0.50 0.52 0.62 0.60 -
P/RPS 6.61 5.20 5.49 5.56 7.30 6.83 5.26 16.46%
P/EPS -63.89 350.00 -566.67 19.38 577.78 6,200.00 46.15 -
EY -1.57 0.29 -0.18 5.16 0.17 0.02 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.53 0.52 0.55 0.66 0.64 -20.94%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 29/11/05 25/08/05 20/05/05 28/02/05 29/11/04 -
Price 0.46 0.49 0.50 0.48 0.50 0.56 0.65 -
P/RPS 6.61 5.20 5.38 5.34 7.02 6.17 5.70 10.38%
P/EPS -63.89 350.00 -555.56 18.60 555.56 5,600.00 50.00 -
EY -1.57 0.29 -0.18 5.38 0.18 0.02 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.52 0.50 0.53 0.60 0.69 -24.81%

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