[HARNLEN] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -290.61%
YoY- -1209.13%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 91,702 53,929 43,212 72,300 76,394 53,177 41,430 69.59%
PBT 7,781 -7,492 -11,033 -11,235 4,457 -3,673 -9,729 -
Tax -3,432 485 1,581 351 -1,244 -1,047 959 -
NP 4,349 -7,007 -9,452 -10,884 3,213 -4,720 -8,770 -
-
NP to SH 3,170 -6,426 -8,573 -6,921 3,631 -4,104 -8,168 -
-
Tax Rate 44.11% - - - 27.91% - - -
Total Cost 87,353 60,936 52,664 83,184 73,181 57,897 50,200 44.52%
-
Net Worth 300,495 297,000 316,626 324,711 331,606 328,691 332,289 -6.46%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 300,495 297,000 316,626 324,711 331,606 328,691 332,289 -6.46%
NOSH 185,477 180,000 185,161 185,549 185,255 185,701 185,636 -0.05%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.74% -12.99% -21.87% -15.05% 4.21% -8.88% -21.17% -
ROE 1.05% -2.16% -2.71% -2.13% 1.09% -1.25% -2.46% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 50.96 29.96 23.34 38.97 41.24 28.64 22.32 73.12%
EPS 1.76 -3.57 -4.63 -3.73 1.96 -2.21 -4.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.65 1.71 1.75 1.79 1.77 1.79 -4.50%
Adjusted Per Share Value based on latest NOSH - 185,549
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 15.70 9.23 7.40 12.37 13.08 9.10 7.09 69.64%
EPS 0.54 -1.10 -1.47 -1.18 0.62 -0.70 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5143 0.5083 0.5419 0.5558 0.5676 0.5626 0.5687 -6.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.82 0.86 0.92 1.00 0.885 0.98 1.09 -
P/RPS 1.61 2.87 3.94 2.57 2.15 3.42 4.88 -52.15%
P/EPS 46.55 -24.09 -19.87 -26.81 45.15 -44.34 -24.77 -
EY 2.15 -4.15 -5.03 -3.73 2.21 -2.26 -4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.54 0.57 0.49 0.55 0.61 -13.55%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 26/02/16 27/11/15 26/08/15 27/05/15 -
Price 0.85 0.81 0.92 0.90 1.00 0.86 1.01 -
P/RPS 1.67 2.70 3.94 2.31 2.42 3.00 4.53 -48.49%
P/EPS 48.25 -22.69 -19.87 -24.13 51.02 -38.91 -22.95 -
EY 2.07 -4.41 -5.03 -4.14 1.96 -2.57 -4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.54 0.51 0.56 0.49 0.56 -6.02%

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