[HARNLEN] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 2549.66%
YoY- 14693.77%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 82,762 72,151 50,574 80,181 76,454 42,529 42,246 56.50%
PBT 4,600 -2,957 -1,855 137,588 8,199 -5,516 -6,292 -
Tax -1,914 3,979 -22 3,119 -2,174 536 597 -
NP 2,686 1,022 -1,877 140,707 6,025 -4,980 -5,695 -
-
NP to SH 2,534 1,267 -1,989 140,538 5,304 -4,568 -5,200 -
-
Tax Rate 41.61% - - -2.27% 26.52% - - -
Total Cost 80,076 71,129 52,451 -60,526 70,429 47,509 47,941 40.73%
-
Net Worth 344,032 354,014 351,328 352,408 248,509 245,112 248,857 24.07%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 37,095 - - - -
Div Payout % - - - 26.40% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 344,032 354,014 351,328 352,408 248,509 245,112 248,857 24.07%
NOSH 184,963 186,323 185,887 185,478 185,454 185,691 185,714 -0.26%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.25% 1.42% -3.71% 175.49% 7.88% -11.71% -13.48% -
ROE 0.74% 0.36% -0.57% 39.88% 2.13% -1.86% -2.09% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.75 38.72 27.21 43.23 41.23 22.90 22.75 56.92%
EPS 1.37 0.68 -1.07 75.77 2.86 -2.46 -2.80 -
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 1.86 1.90 1.89 1.90 1.34 1.32 1.34 24.40%
Adjusted Per Share Value based on latest NOSH - 185,478
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 14.17 12.35 8.66 13.72 13.09 7.28 7.23 56.54%
EPS 0.43 0.22 -0.34 24.05 0.91 -0.78 -0.89 -
DPS 0.00 0.00 0.00 6.35 0.00 0.00 0.00 -
NAPS 0.5888 0.6059 0.6013 0.6032 0.4253 0.4195 0.4259 24.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.17 1.20 1.28 1.50 1.10 0.755 0.84 -
P/RPS 2.61 3.10 4.70 3.47 2.67 3.30 3.69 -20.59%
P/EPS 85.40 176.47 -119.63 1.98 38.46 -30.69 -30.00 -
EY 1.17 0.57 -0.84 50.51 2.60 -3.26 -3.33 -
DY 0.00 0.00 0.00 13.33 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.68 0.79 0.82 0.57 0.63 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 27/08/14 27/05/14 27/02/14 28/11/13 27/08/13 29/05/13 -
Price 1.11 1.17 1.25 1.18 1.32 0.71 0.80 -
P/RPS 2.48 3.02 4.59 2.73 3.20 3.10 3.52 -20.80%
P/EPS 81.02 172.06 -116.82 1.56 46.15 -28.86 -28.57 -
EY 1.23 0.58 -0.86 64.21 2.17 -3.46 -3.50 -
DY 0.00 0.00 0.00 16.95 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.66 0.62 0.99 0.54 0.60 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