[HARNLEN] QoQ Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Quarter Result
Revenue	27,045	24,145	19,410	20,109	19,802	18,058	12,933	63.45%
YoY %	12.01%	24.39%	-3.48%	1.55%	9.66%	39.63%	-	-
Horiz. %	209.12%	186.69%	150.08%	155.49%	153.11%	139.63%	100.00%	-
PBT	5,401	7,276	1,564	2,107	6,524	2,191	-1,042	-
YoY %	-25.77%	365.22%	-25.77%	-67.70%	197.76%	310.27%	-	-
Horiz. %	-518.33%	-698.27%	-150.10%	-202.21%	-626.10%	-210.27%	100.00%	-
Tax	-2,314	-2,227	-1,035	-994	-1,500	-1,524	-302	288.17%
YoY %	-3.91%	-115.17%	-4.12%	33.73%	1.57%	-404.64%	-	-
Horiz. %	766.23%	737.42%	342.72%	329.14%	496.69%	504.64%	100.00%	-
NP	3,087	5,049	529	1,113	5,024	667	-1,344	-
YoY %	-38.86%	854.44%	-52.47%	-77.85%	653.22%	149.63%	-	-
Horiz. %	-229.69%	-375.67%	-39.36%	-82.81%	-373.81%	-49.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,081	5,054	533	1,120	5,036	673	-1,339	-
YoY %	-39.04%	848.22%	-52.41%	-77.76%	648.29%	150.26%	-	-
Horiz. %	-230.10%	-377.45%	-39.81%	-83.64%	-376.10%	-50.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.84%	30.61%	66.18%	47.18%	22.99%	69.56%	-	-
YoY %	39.95%	-53.75%	40.27%	105.22%	-66.95%	0.00%	-	-
Horiz. %	61.59%	44.01%	95.14%	67.83%	33.05%	100.00%	-	-
Total Cost	23,958	19,096	18,881	18,996	14,778	17,391	14,277	41.16%
YoY %	25.46%	1.14%	-0.61%	28.54%	-15.03%	21.81%	-	-
Horiz. %	167.81%	133.75%	132.25%	133.05%	103.51%	121.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	206,018	202,531	194,820	197,866	196,236	192,365	190,621	5.30%
YoY %	1.72%	3.96%	-1.54%	0.83%	2.01%	0.91%	-	-
Horiz. %	108.08%	106.25%	102.20%	103.80%	102.95%	100.91%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	206,018	202,531	194,820	197,866	196,236	192,365	190,621	5.30%
YoY %	1.72%	3.96%	-1.54%	0.83%	2.01%	0.91%	-	-
Horiz. %	108.08%	106.25%	102.20%	103.80%	102.95%	100.91%	100.00%	-
NOSH	185,602	185,808	183,793	186,666	185,830	186,944	185,972	-0.13%
YoY %	-0.11%	1.10%	-1.54%	0.45%	-0.60%	0.52%	-	-
Horiz. %	99.80%	99.91%	98.83%	100.37%	99.92%	100.52%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	11.41%	20.91%	2.73%	5.53%	25.37%	3.69%	-10.39%	-
YoY %	-45.43%	665.93%	-50.63%	-78.20%	587.53%	135.51%	-	-
Horiz. %	-109.82%	-201.25%	-26.28%	-53.22%	-244.18%	-35.51%	100.00%	-
ROE	1.50%	2.50%	0.27%	0.57%	2.57%	0.35%	-0.70%	-
YoY %	-40.00%	825.93%	-52.63%	-77.82%	634.29%	150.00%	-	-
Horiz. %	-214.29%	-357.14%	-38.57%	-81.43%	-367.14%	-50.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	14.57	12.99	10.56	10.77	10.66	9.66	6.95	63.72%
YoY %	12.16%	23.01%	-1.95%	1.03%	10.35%	38.99%	-	-
Horiz. %	209.64%	186.91%	151.94%	154.96%	153.38%	138.99%	100.00%	-
EPS	1.66	2.72	0.29	0.60	2.71	0.36	-0.72	-
YoY %	-38.97%	837.93%	-51.67%	-77.86%	652.78%	150.00%	-	-
Horiz. %	-230.56%	-377.78%	-40.28%	-83.33%	-376.39%	-50.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.11	1.09	1.06	1.06	1.056	1.029	1.025	5.44%
YoY %	1.83%	2.83%	0.00%	0.38%	2.62%	0.39%	-	-
Horiz. %	108.29%	106.34%	103.41%	103.41%	103.02%	100.39%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 186,666
RPS	4.63	4.13	3.32	3.44	3.39	3.09	2.21	63.65%
YoY %	12.11%	24.40%	-3.49%	1.47%	9.71%	39.82%	-	-
Horiz. %	209.50%	186.88%	150.23%	155.66%	153.39%	139.82%	100.00%	-
EPS	0.53	0.87	0.09	0.19	0.86	0.12	-0.23	-
YoY %	-39.08%	866.67%	-52.63%	-77.91%	616.67%	152.17%	-	-
Horiz. %	-230.43%	-378.26%	-39.13%	-82.61%	-373.91%	-52.17%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3526	0.3466	0.3334	0.3387	0.3359	0.3292	0.3263	5.29%
YoY %	1.73%	3.96%	-1.56%	0.83%	2.04%	0.89%	-	-
Horiz. %	108.06%	106.22%	102.18%	103.80%	102.94%	100.89%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.74	0.85	0.62	0.51	0.47	0.49	0.46	-
P/RPS	5.08	6.54	5.87	4.73	4.41	5.07	6.61	-16.08%
YoY %	-22.32%	11.41%	24.10%	7.26%	-13.02%	-23.30%	-	-
Horiz. %	76.85%	98.94%	88.80%	71.56%	66.72%	76.70%	100.00%	-
P/EPS	44.58	31.25	213.79	85.00	17.34	136.11	-63.89	-
YoY %	42.66%	-85.38%	151.52%	390.20%	-87.26%	313.04%	-	-
Horiz. %	-69.78%	-48.91%	-334.62%	-133.04%	-27.14%	-213.04%	100.00%	-
EY	2.24	3.20	0.47	1.18	5.77	0.73	-1.57	-
YoY %	-30.00%	580.85%	-60.17%	-79.55%	690.41%	146.50%	-	-
Horiz. %	-142.68%	-203.82%	-29.94%	-75.16%	-367.52%	-46.50%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.67	0.78	0.58	0.48	0.45	0.48	0.45	30.35%
YoY %	-14.10%	34.48%	20.83%	6.67%	-6.25%	6.67%	-	-
Horiz. %	148.89%	173.33%	128.89%	106.67%	100.00%	106.67%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	27/11/07	29/08/07	14/06/07	16/03/07	01/12/06	30/08/06	31/05/06	-
Price	0.89	0.70	0.82	0.50	0.52	0.50	0.46	-
P/RPS	6.11	5.39	7.76	4.64	4.88	5.18	6.61	-5.10%
YoY %	13.36%	-30.54%	67.24%	-4.92%	-5.79%	-21.63%	-	-
Horiz. %	92.44%	81.54%	117.40%	70.20%	73.83%	78.37%	100.00%	-
P/EPS	53.61	25.74	282.76	83.33	19.19	138.89	-63.89	-
YoY %	108.28%	-90.90%	239.33%	334.24%	-86.18%	317.39%	-	-
Horiz. %	-83.91%	-40.29%	-442.57%	-130.43%	-30.04%	-217.39%	100.00%	-
EY	1.87	3.89	0.35	1.20	5.21	0.72	-1.57	-
YoY %	-51.93%	1,011.43%	-70.83%	-76.97%	623.61%	145.86%	-	-
Horiz. %	-119.11%	-247.77%	-22.29%	-76.43%	-331.85%	-45.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.80	0.64	0.77	0.47	0.49	0.49	0.45	46.70%
YoY %	25.00%	-16.88%	63.83%	-4.08%	0.00%	8.89%	-	-
Horiz. %	177.78%	142.22%	171.11%	104.44%	108.89%	108.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos