[HARNLEN] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 142.72%
YoY- 134.0%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 67,660 71,745 72,486 72,834 64,445 43,649 29,541 73.84%
PBT 13,240 12,163 10,603 10,694 -9,747 -14,843 -14,409 -
Tax -5,872 -6,221 -5,818 -4,641 -4,422 -2,660 -2,106 98.22%
NP 7,368 5,942 4,785 6,053 -14,169 -17,503 -16,515 -
-
NP to SH 7,401 5,942 4,785 6,053 -14,169 -17,503 -16,515 -
-
Tax Rate 44.35% 51.15% 54.87% 43.40% - - - -
Total Cost 60,292 65,803 67,701 66,781 78,614 61,152 46,056 19.68%
-
Net Worth 179,050 175,947 168,335 174,516 170,978 181,624 182,593 -1.29%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 179,050 175,947 168,335 174,516 170,978 181,624 182,593 -1.29%
NOSH 185,775 187,777 180,000 186,230 185,222 186,415 186,376 -0.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.89% 8.28% 6.60% 8.31% -21.99% -40.10% -55.91% -
ROE 4.13% 3.38% 2.84% 3.47% -8.29% -9.64% -9.04% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 36.42 38.21 40.27 39.11 34.79 23.41 15.85 74.21%
EPS 3.98 3.16 2.66 3.25 -7.65 -9.39 -8.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9638 0.937 0.9352 0.9371 0.9231 0.9743 0.9797 -1.08%
Adjusted Per Share Value based on latest NOSH - 186,230
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.58 12.28 12.41 12.47 11.03 7.47 5.06 73.74%
EPS 1.27 1.02 0.82 1.04 -2.43 -3.00 -2.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3065 0.3011 0.2881 0.2987 0.2926 0.3109 0.3125 -1.28%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.50 0.52 0.62 0.60 0.60 0.67 0.74 -
P/RPS 1.37 1.36 1.54 1.53 1.72 2.86 4.67 -55.88%
P/EPS 12.55 16.43 23.32 18.46 -7.84 -7.14 -8.35 -
EY 7.97 6.09 4.29 5.42 -12.75 -14.01 -11.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.66 0.64 0.65 0.69 0.76 -22.37%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 20/05/05 28/02/05 29/11/04 26/08/04 31/05/04 27/02/04 -
Price 0.48 0.50 0.56 0.65 0.56 0.66 0.75 -
P/RPS 1.32 1.31 1.39 1.66 1.61 2.82 4.73 -57.32%
P/EPS 12.05 15.80 21.07 20.00 -7.32 -7.03 -8.46 -
EY 8.30 6.33 4.75 5.00 -13.66 -14.23 -11.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.60 0.69 0.61 0.68 0.77 -25.03%

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