[HARNLEN] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 100.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 21,240 20,796 14,108 16,690 14,198,100 0 0 -
PBT 3,797 5,096 -434 2,235 -18,255,044 0 0 -
Tax -1,376 -1,762 -554 -949 -1,409,143 0 0 -
NP 2,421 3,334 -988 1,286 -19,664,187 0 0 -
-
NP to SH 2,421 3,334 -988 1,286 -19,664,187 0 0 -
-
Tax Rate 36.24% 34.58% - 42.46% - - - -
Total Cost 18,819 17,462 15,096 15,404 33,862,287 0 0 -
-
Net Worth 174,516 170,978 181,624 182,593 145,514,985 0 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 174,516 170,978 181,624 182,593 145,514,985 0 0 -
NOSH 186,230 185,222 186,415 186,376 151,262,976 52,857 25,005 279.97%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.40% 16.03% -7.00% 7.71% -138.50% 0.00% 0.00% -
ROE 1.39% 1.95% -0.54% 0.70% -13.51% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 11.41 11.23 7.57 8.95 9.39 0.00 0.00 -
EPS 1.30 1.80 -0.53 0.69 -13.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9371 0.9231 0.9743 0.9797 0.962 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 186,376
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.64 3.56 2.41 2.86 2,430.09 0.00 0.00 -
EPS 0.41 0.57 -0.17 0.22 -3,365.64 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2987 0.2926 0.3109 0.3125 249.0575 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.60 0.60 0.67 0.74 0.69 0.58 0.58 -
P/RPS 5.26 5.34 8.85 8.26 7.35 0.00 0.00 -
P/EPS 46.15 33.33 -126.42 107.25 -5.31 0.00 0.00 -
EY 2.17 3.00 -0.79 0.93 -18.84 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.65 0.69 0.76 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 31/05/04 27/02/04 31/12/03 26/08/03 04/07/03 -
Price 0.65 0.56 0.66 0.75 0.74 0.81 0.58 -
P/RPS 5.70 4.99 8.72 8.38 7.88 0.00 0.00 -
P/EPS 50.00 31.11 -124.53 108.70 -5.69 0.00 0.00 -
EY 2.00 3.21 -0.80 0.92 -17.57 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.61 0.68 0.77 0.77 0.00 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