[HARNLEN] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -24.7%
YoY- 128.79%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 101,067 70,903 64,046 72,487 29,541 0 237 174.22%
PBT 19,064 9,780 7,989 10,603 -14,517 0 -26,348 -
Tax -6,434 -4,320 -2,961 -5,817 -2,106 0 0 -
NP 12,630 5,460 5,028 4,786 -16,623 0 -26,348 -
-
NP to SH 12,581 5,489 5,066 4,786 -16,623 0 -26,348 -
-
Tax Rate 33.75% 44.17% 37.06% 54.86% - - - -
Total Cost 88,437 65,443 59,018 67,701 46,164 0 26,585 22.16%
-
Net Worth 209,683 196,565 191,134 173,483 83,515 0 -208,500 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 209,683 196,565 191,134 173,483 83,515 0 -208,500 -
NOSH 185,560 185,439 185,567 185,503 85,246 25,000 25,000 39.64%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 12.50% 7.70% 7.85% 6.60% -56.27% 0.00% -11,117.30% -
ROE 6.00% 2.79% 2.65% 2.76% -19.90% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 54.47 38.24 34.51 39.08 34.65 0.00 0.95 96.30%
EPS 6.78 2.96 2.73 2.58 -19.50 0.00 -105.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.06 1.03 0.9352 0.9797 0.00 -8.34 -
Adjusted Per Share Value based on latest NOSH - 180,000
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 17.30 12.14 10.96 12.41 5.06 0.00 0.04 174.87%
EPS 2.15 0.94 0.87 0.82 -2.85 0.00 -4.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3589 0.3364 0.3271 0.2969 0.1429 0.00 -0.3569 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.88 0.51 0.49 0.62 0.74 0.58 0.00 -
P/RPS 1.62 1.33 1.42 1.59 2.14 0.00 0.00 -
P/EPS 12.98 17.23 17.95 24.03 -3.79 0.00 0.00 -
EY 7.70 5.80 5.57 4.16 -26.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.48 0.48 0.66 0.76 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 16/03/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.81 0.50 0.49 0.56 0.75 0.58 0.00 -
P/RPS 1.49 1.31 1.42 1.43 2.16 0.00 0.00 -
P/EPS 11.95 16.89 17.95 21.71 -3.85 0.00 0.00 -
EY 8.37 5.92 5.57 4.61 -26.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.48 0.60 0.77 0.00 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