[HARNLEN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 216.11%
YoY- -12.13%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 72,151 50,574 80,181 76,454 42,529 42,246 65,244 6.95%
PBT -2,957 -1,855 137,588 8,199 -5,516 -6,292 653 -
Tax 3,979 -22 3,119 -2,174 536 597 -2,271 -
NP 1,022 -1,877 140,707 6,025 -4,980 -5,695 -1,618 -
-
NP to SH 1,267 -1,989 140,538 5,304 -4,568 -5,200 -963 -
-
Tax Rate - - -2.27% 26.52% - - 347.78% -
Total Cost 71,129 52,451 -60,526 70,429 47,509 47,941 66,862 4.22%
-
Net Worth 354,014 351,328 352,408 248,509 245,112 248,857 253,713 24.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 37,095 - - - - -
Div Payout % - - 26.40% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 354,014 351,328 352,408 248,509 245,112 248,857 253,713 24.94%
NOSH 186,323 185,887 185,478 185,454 185,691 185,714 185,192 0.40%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.42% -3.71% 175.49% 7.88% -11.71% -13.48% -2.48% -
ROE 0.36% -0.57% 39.88% 2.13% -1.86% -2.09% -0.38% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 38.72 27.21 43.23 41.23 22.90 22.75 35.23 6.51%
EPS 0.68 -1.07 75.77 2.86 -2.46 -2.80 -0.52 -
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.90 1.34 1.32 1.34 1.37 24.43%
Adjusted Per Share Value based on latest NOSH - 185,454
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.35 8.66 13.72 13.09 7.28 7.23 11.17 6.94%
EPS 0.22 -0.34 24.05 0.91 -0.78 -0.89 -0.16 -
DPS 0.00 0.00 6.35 0.00 0.00 0.00 0.00 -
NAPS 0.6059 0.6013 0.6032 0.4253 0.4195 0.4259 0.4342 24.95%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.20 1.28 1.50 1.10 0.755 0.84 0.89 -
P/RPS 3.10 4.70 3.47 2.67 3.30 3.69 2.53 14.54%
P/EPS 176.47 -119.63 1.98 38.46 -30.69 -30.00 -171.15 -
EY 0.57 -0.84 50.51 2.60 -3.26 -3.33 -0.58 -
DY 0.00 0.00 13.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.79 0.82 0.57 0.63 0.65 -2.06%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 -
Price 1.17 1.25 1.18 1.32 0.71 0.80 0.855 -
P/RPS 3.02 4.59 2.73 3.20 3.10 3.52 2.43 15.63%
P/EPS 172.06 -116.82 1.56 46.15 -28.86 -28.57 -164.42 -
EY 0.58 -0.86 64.21 2.17 -3.46 -3.50 -0.61 -
DY 0.00 0.00 16.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.62 0.99 0.54 0.60 0.62 0.00%

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