[HARNLEN] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -81.75%
YoY- 109.3%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 168,984 129,824 146,016 111,092 83,100 145,064 77,640 13.82%
PBT -25,168 -12,240 22,480 4,920 -12,628 23,172 6,256 -
Tax 2,388 -4,060 -6,928 -5,760 -2,788 -7,192 -4,140 -
NP -22,780 -16,300 15,552 -840 -15,416 15,980 2,116 -
-
NP to SH -20,800 -13,584 15,932 1,260 -13,544 15,776 2,132 -
-
Tax Rate - - 30.82% 117.07% - 31.04% 66.18% -
Total Cost 191,764 146,124 130,464 111,932 98,516 129,084 75,524 16.78%
-
Net Worth 248,857 250,524 248,242 231,617 222,032 212,938 194,820 4.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 248,857 250,524 248,242 231,617 222,032 212,938 194,820 4.16%
NOSH 185,714 185,573 185,255 185,294 185,027 185,164 183,793 0.17%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -13.48% -12.56% 10.65% -0.76% -18.55% 11.02% 2.73% -
ROE -8.36% -5.42% 6.42% 0.54% -6.10% 7.41% 1.09% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 90.99 69.96 78.82 59.95 44.91 78.34 42.24 13.63%
EPS -11.20 -7.32 8.60 0.68 -7.32 8.52 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.35 1.34 1.25 1.20 1.15 1.06 3.98%
Adjusted Per Share Value based on latest NOSH - 185,294
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 28.92 22.22 24.99 19.01 14.22 24.83 13.29 13.82%
EPS -3.56 -2.32 2.73 0.22 -2.32 2.70 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4259 0.4288 0.4249 0.3964 0.38 0.3645 0.3334 4.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.84 0.92 0.75 0.77 0.50 0.76 0.62 -
P/RPS 0.92 1.32 0.95 1.28 1.11 0.97 1.47 -7.50%
P/EPS -7.50 -12.57 8.72 113.24 -6.83 8.92 53.45 -
EY -13.33 -7.96 11.47 0.88 -14.64 11.21 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.56 0.62 0.42 0.66 0.58 1.38%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 28/05/12 26/05/11 25/05/10 26/05/09 29/05/08 14/06/07 -
Price 0.80 0.86 0.77 0.70 0.65 0.78 0.82 -
P/RPS 0.88 1.23 0.98 1.17 1.45 1.00 1.94 -12.33%
P/EPS -7.14 -11.75 8.95 102.94 -8.88 9.15 70.69 -
EY -14.00 -8.51 11.17 0.97 -11.26 10.92 1.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.57 0.56 0.54 0.68 0.77 -4.06%

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