[HARNLEN] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
14-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -52.41%
YoY- 139.81%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 30,467 27,045 24,145 19,410 20,109 19,802 18,058 41.58%
PBT 4,823 5,401 7,276 1,564 2,107 6,524 2,191 68.97%
Tax -859 -2,314 -2,227 -1,035 -994 -1,500 -1,524 -31.69%
NP 3,964 3,087 5,049 529 1,113 5,024 667 227.03%
-
NP to SH 3,913 3,081 5,054 533 1,120 5,036 673 222.30%
-
Tax Rate 17.81% 42.84% 30.61% 66.18% 47.18% 22.99% 69.56% -
Total Cost 26,503 23,958 19,096 18,881 18,996 14,778 17,391 32.32%
-
Net Worth 209,558 206,018 202,531 194,820 197,866 196,236 192,365 5.85%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 209,558 206,018 202,531 194,820 197,866 196,236 192,365 5.85%
NOSH 185,450 185,602 185,808 183,793 186,666 185,830 186,944 -0.53%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 13.01% 11.41% 20.91% 2.73% 5.53% 25.37% 3.69% -
ROE 1.87% 1.50% 2.50% 0.27% 0.57% 2.57% 0.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.43 14.57 12.99 10.56 10.77 10.66 9.66 42.34%
EPS 2.11 1.66 2.72 0.29 0.60 2.71 0.36 224.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.09 1.06 1.06 1.056 1.029 6.42%
Adjusted Per Share Value based on latest NOSH - 183,793
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 5.21 4.63 4.13 3.32 3.44 3.39 3.09 41.52%
EPS 0.67 0.53 0.87 0.09 0.19 0.86 0.12 213.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3587 0.3526 0.3466 0.3334 0.3387 0.3359 0.3292 5.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.88 0.74 0.85 0.62 0.51 0.47 0.49 -
P/RPS 5.36 5.08 6.54 5.87 4.73 4.41 5.07 3.76%
P/EPS 41.71 44.58 31.25 213.79 85.00 17.34 136.11 -54.44%
EY 2.40 2.24 3.20 0.47 1.18 5.77 0.73 120.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 0.78 0.58 0.48 0.45 0.48 38.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 27/11/07 29/08/07 14/06/07 16/03/07 01/12/06 30/08/06 -
Price 0.81 0.89 0.70 0.82 0.50 0.52 0.50 -
P/RPS 4.93 6.11 5.39 7.76 4.64 4.88 5.18 -3.23%
P/EPS 38.39 53.61 25.74 282.76 83.33 19.19 138.89 -57.46%
EY 2.60 1.87 3.89 0.35 1.20 5.21 0.72 134.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.80 0.64 0.77 0.47 0.49 0.49 29.15%

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