[HARNLEN] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 100.0%
YoY- -52.22%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 53,177 41,430 66,096 82,762 72,151 50,574 80,181 -24.00%
PBT -3,673 -9,729 1,762 4,600 -2,957 -1,855 137,588 -
Tax -1,047 959 -1,755 -1,914 3,979 -22 3,119 -
NP -4,720 -8,770 7 2,686 1,022 -1,877 140,707 -
-
NP to SH -4,104 -8,168 624 2,534 1,267 -1,989 140,538 -
-
Tax Rate - - 99.60% 41.61% - - -2.27% -
Total Cost 57,897 50,200 66,089 80,076 71,129 52,451 -60,526 -
-
Net Worth 328,691 332,289 337,694 344,032 354,014 351,328 352,408 -4.55%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 5,505 - - - 37,095 -
Div Payout % - - 882.35% - - - 26.40% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 328,691 332,289 337,694 344,032 354,014 351,328 352,408 -4.55%
NOSH 185,701 185,636 183,529 184,963 186,323 185,887 185,478 0.08%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -8.88% -21.17% 0.01% 3.25% 1.42% -3.71% 175.49% -
ROE -1.25% -2.46% 0.18% 0.74% 0.36% -0.57% 39.88% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.64 22.32 36.01 44.75 38.72 27.21 43.23 -24.06%
EPS -2.21 -4.40 0.34 1.37 0.68 -1.07 75.77 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 20.00 -
NAPS 1.77 1.79 1.84 1.86 1.90 1.89 1.90 -4.62%
Adjusted Per Share Value based on latest NOSH - 184,963
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.10 7.09 11.31 14.17 12.35 8.66 13.72 -24.00%
EPS -0.70 -1.40 0.11 0.43 0.22 -0.34 24.05 -
DPS 0.00 0.00 0.94 0.00 0.00 0.00 6.35 -
NAPS 0.5626 0.5687 0.578 0.5888 0.6059 0.6013 0.6032 -4.55%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.98 1.09 1.07 1.17 1.20 1.28 1.50 -
P/RPS 3.42 4.88 2.97 2.61 3.10 4.70 3.47 -0.96%
P/EPS -44.34 -24.77 314.71 85.40 176.47 -119.63 1.98 -
EY -2.26 -4.04 0.32 1.17 0.57 -0.84 50.51 -
DY 0.00 0.00 2.80 0.00 0.00 0.00 13.33 -
P/NAPS 0.55 0.61 0.58 0.63 0.63 0.68 0.79 -21.50%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 27/02/15 25/11/14 27/08/14 27/05/14 27/02/14 -
Price 0.86 1.01 1.20 1.11 1.17 1.25 1.18 -
P/RPS 3.00 4.53 3.33 2.48 3.02 4.59 2.73 6.50%
P/EPS -38.91 -22.95 352.94 81.02 172.06 -116.82 1.56 -
EY -2.57 -4.36 0.28 1.23 0.58 -0.86 64.21 -
DY 0.00 0.00 2.50 0.00 0.00 0.00 16.95 -
P/NAPS 0.49 0.56 0.65 0.60 0.62 0.66 0.62 -14.55%

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