[HARNLEN] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 79.14%
YoY- 1668.13%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 32,456 40,810 44,387 45,066 36,504 41,743 34,809 -4.55%
PBT -3,060 1,057 4,160 9,159 5,620 8,308 7,650 -
Tax -1,015 -2,191 -1,783 -2,459 -1,732 -2,283 -1,395 -19.08%
NP -4,075 -1,134 2,377 6,700 3,888 6,025 6,255 -
-
NP to SH -3,396 -639 2,819 7,135 3,983 6,450 6,522 -
-
Tax Rate - 207.28% 42.86% 26.85% 30.82% 27.48% 18.24% -
Total Cost 36,531 41,944 42,010 38,366 32,616 35,718 28,554 17.83%
-
Net Worth 250,524 187,999 255,935 253,894 248,242 244,800 237,163 3.71%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 1,879 - 1,853 - - - -
Div Payout % - 0.00% - 25.97% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 250,524 187,999 255,935 253,894 248,242 244,800 237,163 3.71%
NOSH 185,573 187,999 185,460 185,324 185,255 185,454 185,284 0.10%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -12.56% -2.78% 5.36% 14.87% 10.65% 14.43% 17.97% -
ROE -1.36% -0.34% 1.10% 2.81% 1.60% 2.63% 2.75% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 17.49 21.71 23.93 24.32 19.70 22.51 18.79 -4.66%
EPS -1.83 -0.34 1.52 3.85 2.15 3.48 3.52 -
DPS 0.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.35 1.00 1.38 1.37 1.34 1.32 1.28 3.61%
Adjusted Per Share Value based on latest NOSH - 185,324
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.56 6.98 7.60 7.71 6.25 7.14 5.96 -4.52%
EPS -0.58 -0.11 0.48 1.22 0.68 1.10 1.12 -
DPS 0.00 0.32 0.00 0.32 0.00 0.00 0.00 -
NAPS 0.4288 0.3218 0.438 0.4346 0.4249 0.419 0.4059 3.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.92 0.80 0.68 0.725 0.75 0.82 0.67 -
P/RPS 5.26 3.69 2.84 2.98 3.81 3.64 3.57 29.45%
P/EPS -50.27 -235.37 44.74 18.83 34.88 23.58 19.03 -
EY -1.99 -0.42 2.24 5.31 2.87 4.24 5.25 -
DY 0.00 1.25 0.00 1.38 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.49 0.53 0.56 0.62 0.52 19.56%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 29/02/12 25/11/11 25/08/11 26/05/11 28/02/11 26/11/10 -
Price 0.86 0.89 0.80 0.67 0.77 0.76 0.75 -
P/RPS 4.92 4.10 3.34 2.76 3.91 3.38 3.99 14.97%
P/EPS -46.99 -261.85 52.63 17.40 35.81 21.85 21.31 -
EY -2.13 -0.38 1.90 5.75 2.79 4.58 4.69 -
DY 0.00 1.12 0.00 1.49 0.00 0.00 0.00 -
P/NAPS 0.64 0.89 0.58 0.49 0.57 0.58 0.59 5.56%

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