[HARNLEN] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
01-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 648.29%
YoY- 3287.34%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 24,145 19,410 20,109 19,802 18,058 12,933 17,650 23.30%
PBT 7,276 1,564 2,107 6,524 2,191 -1,042 72 2087.98%
Tax -2,227 -1,035 -994 -1,500 -1,524 -302 188 -
NP 5,049 529 1,113 5,024 667 -1,344 260 626.40%
-
NP to SH 5,054 533 1,120 5,036 673 -1,339 262 623.17%
-
Tax Rate 30.61% 66.18% 47.18% 22.99% 69.56% - -261.11% -
Total Cost 19,096 18,881 18,996 14,778 17,391 14,277 17,390 6.45%
-
Net Worth 202,531 194,820 197,866 196,236 192,365 190,621 192,757 3.36%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 202,531 194,820 197,866 196,236 192,365 190,621 192,757 3.36%
NOSH 185,808 183,793 186,666 185,830 186,944 185,972 187,142 -0.47%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 20.91% 2.73% 5.53% 25.37% 3.69% -10.39% 1.47% -
ROE 2.50% 0.27% 0.57% 2.57% 0.35% -0.70% 0.14% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.99 10.56 10.77 10.66 9.66 6.95 9.43 23.87%
EPS 2.72 0.29 0.60 2.71 0.36 -0.72 0.14 626.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.06 1.06 1.056 1.029 1.025 1.03 3.85%
Adjusted Per Share Value based on latest NOSH - 185,830
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.13 3.32 3.44 3.39 3.09 2.21 3.02 23.27%
EPS 0.87 0.09 0.19 0.86 0.12 -0.23 0.04 683.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3466 0.3334 0.3387 0.3359 0.3292 0.3263 0.3299 3.35%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.85 0.62 0.51 0.47 0.49 0.46 0.49 -
P/RPS 6.54 5.87 4.73 4.41 5.07 6.61 5.20 16.56%
P/EPS 31.25 213.79 85.00 17.34 136.11 -63.89 350.00 -80.11%
EY 3.20 0.47 1.18 5.77 0.73 -1.57 0.29 397.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.58 0.48 0.45 0.48 0.45 0.48 38.34%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 14/06/07 16/03/07 01/12/06 30/08/06 31/05/06 28/02/06 -
Price 0.70 0.82 0.50 0.52 0.50 0.46 0.49 -
P/RPS 5.39 7.76 4.64 4.88 5.18 6.61 5.20 2.42%
P/EPS 25.74 282.76 83.33 19.19 138.89 -63.89 350.00 -82.53%
EY 3.89 0.35 1.20 5.21 0.72 -1.57 0.29 467.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.47 0.49 0.49 0.45 0.48 21.20%

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