[HARNLEN] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 258.29%
YoY- 8.94%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 27,161 27,773 30,810 26,062 25,430 20,775 21,440 17.13%
PBT -137 1,230 8,692 4,434 988 -3,157 1,914 -
Tax -1,135 -1,440 -3,411 -1,391 -474 -697 4,377 -
NP -1,272 -210 5,281 3,043 514 -3,854 6,291 -
-
NP to SH -455 315 5,896 3,436 959 -3,386 6,672 -
-
Tax Rate - 117.07% 39.24% 31.37% 47.98% - -228.68% -
Total Cost 28,433 27,983 25,529 23,019 24,916 24,629 15,149 52.33%
-
Net Worth 227,500 231,617 231,761 226,590 221,307 222,032 226,106 0.41%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 227,500 231,617 231,761 226,590 221,307 222,032 226,106 0.41%
NOSH 182,000 185,294 185,408 185,729 184,423 185,027 185,333 -1.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -4.68% -0.76% 17.14% 11.68% 2.02% -18.55% 29.34% -
ROE -0.20% 0.14% 2.54% 1.52% 0.43% -1.53% 2.95% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.92 14.99 16.62 14.03 13.79 11.23 11.57 18.52%
EPS -0.25 0.17 3.18 1.85 0.52 -1.83 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.25 1.25 1.22 1.20 1.20 1.22 1.63%
Adjusted Per Share Value based on latest NOSH - 185,729
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.65 4.75 5.27 4.46 4.35 3.56 3.67 17.14%
EPS -0.08 0.05 1.01 0.59 0.16 -0.58 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3894 0.3964 0.3967 0.3878 0.3788 0.38 0.387 0.41%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.70 0.77 0.70 0.68 0.61 0.50 0.48 -
P/RPS 4.69 5.14 4.21 4.85 4.42 4.45 4.15 8.52%
P/EPS -280.00 452.94 22.01 36.76 117.31 -27.32 13.33 -
EY -0.36 0.22 4.54 2.72 0.85 -3.66 7.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.62 0.56 0.56 0.51 0.42 0.39 27.36%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 25/02/10 19/11/09 27/08/09 26/05/09 26/02/09 -
Price 0.69 0.70 0.74 0.70 0.70 0.65 0.51 -
P/RPS 4.62 4.67 4.45 4.99 5.08 5.79 4.41 3.15%
P/EPS -276.00 411.76 23.27 37.84 134.62 -35.52 14.17 -
EY -0.36 0.24 4.30 2.64 0.74 -2.82 7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.59 0.57 0.58 0.54 0.42 19.75%

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