[HARNLEN] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -115.95%
YoY- -50.7%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 76,454 42,529 42,246 65,244 75,400 44,224 32,456 76.94%
PBT 8,199 -5,516 -6,292 653 7,778 -2,709 -3,060 -
Tax -2,174 536 597 -2,271 -2,101 -1,183 -1,015 66.08%
NP 6,025 -4,980 -5,695 -1,618 5,677 -3,892 -4,075 -
-
NP to SH 5,304 -4,568 -5,200 -963 6,036 -2,186 -3,396 -
-
Tax Rate 26.52% - - 347.78% 27.01% - - -
Total Cost 70,429 47,509 47,941 66,862 69,723 48,116 36,531 54.84%
-
Net Worth 248,509 245,112 248,857 253,713 254,440 248,240 250,524 -0.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 248,509 245,112 248,857 253,713 254,440 248,240 250,524 -0.53%
NOSH 185,454 185,691 185,714 185,192 185,723 185,254 185,573 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.88% -11.71% -13.48% -2.48% 7.53% -8.80% -12.56% -
ROE 2.13% -1.86% -2.09% -0.38% 2.37% -0.88% -1.36% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 41.23 22.90 22.75 35.23 40.60 23.87 17.49 77.03%
EPS 2.86 -2.46 -2.80 -0.52 3.25 -1.18 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.32 1.34 1.37 1.37 1.34 1.35 -0.49%
Adjusted Per Share Value based on latest NOSH - 185,192
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.09 7.28 7.23 11.17 12.91 7.57 5.56 76.88%
EPS 0.91 -0.78 -0.89 -0.16 1.03 -0.37 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4253 0.4195 0.4259 0.4342 0.4355 0.4249 0.4288 -0.54%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.10 0.755 0.84 0.89 0.88 0.90 0.92 -
P/RPS 2.67 3.30 3.69 2.53 2.17 3.77 5.26 -36.34%
P/EPS 38.46 -30.69 -30.00 -171.15 27.08 -76.27 -50.27 -
EY 2.60 -3.26 -3.33 -0.58 3.69 -1.31 -1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.57 0.63 0.65 0.64 0.67 0.68 13.28%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 27/08/13 29/05/13 28/02/13 30/11/12 28/08/12 28/05/12 -
Price 1.32 0.71 0.80 0.855 0.90 0.83 0.86 -
P/RPS 3.20 3.10 3.52 2.43 2.22 3.48 4.92 -24.91%
P/EPS 46.15 -28.86 -28.57 -164.42 27.69 -70.34 -46.99 -
EY 2.17 -3.46 -3.50 -0.61 3.61 -1.42 -2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.54 0.60 0.62 0.66 0.62 0.64 33.71%

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