[HARNLEN] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 265.82%
YoY- 1355.56%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 19,802 18,058 12,933 17,650 16,317 16,711 13,367 29.92%
PBT 6,524 2,191 -1,042 72 619 6,173 1,126 222.24%
Tax -1,500 -1,524 -302 188 -779 -1,413 -957 34.89%
NP 5,024 667 -1,344 260 -160 4,760 169 857.66%
-
NP to SH 5,036 673 -1,339 262 -158 4,793 169 859.18%
-
Tax Rate 22.99% 69.56% - -261.11% 125.85% 22.89% 84.99% -
Total Cost 14,778 17,391 14,277 17,390 16,477 11,951 13,198 7.82%
-
Net Worth 196,236 192,365 190,621 192,757 169,217 179,050 175,947 7.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 196,236 192,365 190,621 192,757 169,217 179,050 175,947 7.53%
NOSH 185,830 186,944 185,972 187,142 175,555 185,775 187,777 -0.69%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 25.37% 3.69% -10.39% 1.47% -0.98% 28.48% 1.26% -
ROE 2.57% 0.35% -0.70% 0.14% -0.09% 2.68% 0.10% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.66 9.66 6.95 9.43 9.29 9.00 7.12 30.84%
EPS 2.71 0.36 -0.72 0.14 -0.09 2.58 0.09 865.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.056 1.029 1.025 1.03 0.9639 0.9638 0.937 8.28%
Adjusted Per Share Value based on latest NOSH - 187,142
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.39 3.09 2.21 3.02 2.79 2.86 2.29 29.85%
EPS 0.86 0.12 -0.23 0.04 -0.03 0.82 0.03 834.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3359 0.3292 0.3263 0.3299 0.2896 0.3065 0.3011 7.55%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.47 0.49 0.46 0.49 0.51 0.50 0.52 -
P/RPS 4.41 5.07 6.61 5.20 5.49 5.56 7.30 -28.51%
P/EPS 17.34 136.11 -63.89 350.00 -566.67 19.38 577.78 -90.32%
EY 5.77 0.73 -1.57 0.29 -0.18 5.16 0.17 946.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.45 0.48 0.53 0.52 0.55 -12.51%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 01/12/06 30/08/06 31/05/06 28/02/06 29/11/05 25/08/05 20/05/05 -
Price 0.52 0.50 0.46 0.49 0.50 0.48 0.50 -
P/RPS 4.88 5.18 6.61 5.20 5.38 5.34 7.02 -21.50%
P/EPS 19.19 138.89 -63.89 350.00 -555.56 18.60 555.56 -89.37%
EY 5.21 0.72 -1.57 0.29 -0.18 5.38 0.18 840.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.45 0.48 0.52 0.50 0.53 -5.09%

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