[HARNLEN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -122.22%
YoY- 94.23%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 169,552 153,360 163,140 109,870 92,412 159,522 87,110 11.72%
PBT -23,616 -11,538 29,558 2,186 -4,338 32,652 17,680 -
Tax 2,264 -4,394 -8,382 -5,150 -2,342 -10,160 -6,524 -
NP -21,352 -15,932 21,176 -2,964 -6,680 22,492 11,156 -
-
NP to SH -19,534 -11,164 22,238 -280 -4,854 22,302 11,174 -
-
Tax Rate - - 28.36% 235.59% - 31.12% 36.90% -
Total Cost 190,904 169,292 141,964 112,834 99,092 137,030 75,954 16.58%
-
Net Worth 244,663 248,501 254,307 218,750 222,320 220,793 202,319 3.21%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 3,712 - - - - -
Div Payout % - - 16.69% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 244,663 248,501 254,307 218,750 222,320 220,793 202,319 3.21%
NOSH 185,351 185,448 185,626 175,000 185,267 185,540 185,614 -0.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -12.59% -10.39% 12.98% -2.70% -7.23% 14.10% 12.81% -
ROE -7.98% -4.49% 8.74% -0.13% -2.18% 10.10% 5.52% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 91.48 82.70 87.89 62.78 49.88 85.98 46.93 11.75%
EPS -10.54 -6.02 11.98 -0.16 -2.62 12.02 6.02 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.34 1.37 1.25 1.20 1.19 1.09 3.23%
Adjusted Per Share Value based on latest NOSH - 182,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 29.02 26.25 27.92 18.80 15.82 27.30 14.91 11.72%
EPS -3.34 -1.91 3.81 -0.05 -0.83 3.82 1.91 -
DPS 0.00 0.00 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.4188 0.4253 0.4353 0.3744 0.3805 0.3779 0.3463 3.21%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.755 0.90 0.725 0.70 0.61 0.77 0.85 -
P/RPS 0.83 1.09 0.82 1.11 1.22 0.90 1.81 -12.17%
P/EPS -7.16 -14.95 6.05 -437.50 -23.28 6.41 14.12 -
EY -13.96 -6.69 16.52 -0.23 -4.30 15.61 7.08 -
DY 0.00 0.00 2.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.53 0.56 0.51 0.65 0.78 -5.08%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 25/08/11 26/08/10 27/08/09 29/08/08 29/08/07 -
Price 0.71 0.83 0.67 0.69 0.70 0.68 0.70 -
P/RPS 0.78 1.00 0.76 1.10 1.40 0.79 1.49 -10.21%
P/EPS -6.74 -13.79 5.59 -431.25 -26.72 5.66 11.63 -
EY -14.84 -7.25 17.88 -0.23 -3.74 17.68 8.60 -
DY 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.49 0.55 0.58 0.57 0.64 -2.78%

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