[HARNLEN] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 376.12%
YoY- 114.12%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 42,529 42,246 65,244 75,400 44,224 32,456 40,810 2.79%
PBT -5,516 -6,292 653 7,778 -2,709 -3,060 1,057 -
Tax 536 597 -2,271 -2,101 -1,183 -1,015 -2,191 -
NP -4,980 -5,695 -1,618 5,677 -3,892 -4,075 -1,134 168.41%
-
NP to SH -4,568 -5,200 -963 6,036 -2,186 -3,396 -639 271.53%
-
Tax Rate - - 347.78% 27.01% - - 207.28% -
Total Cost 47,509 47,941 66,862 69,723 48,116 36,531 41,944 8.66%
-
Net Worth 245,112 248,857 253,713 254,440 248,240 250,524 187,999 19.36%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 1,879 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 245,112 248,857 253,713 254,440 248,240 250,524 187,999 19.36%
NOSH 185,691 185,714 185,192 185,723 185,254 185,573 187,999 -0.82%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -11.71% -13.48% -2.48% 7.53% -8.80% -12.56% -2.78% -
ROE -1.86% -2.09% -0.38% 2.37% -0.88% -1.36% -0.34% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 22.90 22.75 35.23 40.60 23.87 17.49 21.71 3.62%
EPS -2.46 -2.80 -0.52 3.25 -1.18 -1.83 -0.34 274.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.32 1.34 1.37 1.37 1.34 1.35 1.00 20.35%
Adjusted Per Share Value based on latest NOSH - 185,723
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.28 7.23 11.17 12.91 7.57 5.56 6.98 2.84%
EPS -0.78 -0.89 -0.16 1.03 -0.37 -0.58 -0.11 269.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
NAPS 0.4195 0.4259 0.4342 0.4355 0.4249 0.4288 0.3218 19.35%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.755 0.84 0.89 0.88 0.90 0.92 0.80 -
P/RPS 3.30 3.69 2.53 2.17 3.77 5.26 3.69 -7.18%
P/EPS -30.69 -30.00 -171.15 27.08 -76.27 -50.27 -235.37 -74.31%
EY -3.26 -3.33 -0.58 3.69 -1.31 -1.99 -0.42 292.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 0.57 0.63 0.65 0.64 0.67 0.68 0.80 -20.24%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 29/05/13 28/02/13 30/11/12 28/08/12 28/05/12 29/02/12 -
Price 0.71 0.80 0.855 0.90 0.83 0.86 0.89 -
P/RPS 3.10 3.52 2.43 2.22 3.48 4.92 4.10 -17.01%
P/EPS -28.86 -28.57 -164.42 27.69 -70.34 -46.99 -261.85 -77.04%
EY -3.46 -3.50 -0.61 3.61 -1.42 -2.13 -0.38 336.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.12 -
P/NAPS 0.54 0.60 0.62 0.66 0.62 0.64 0.89 -28.35%

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