[HARNLEN] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -1441.77%
YoY- -310.66%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 186,120 230,648 172,848 165,720 202,296 168,984 129,824 6.18%
PBT -36,424 -15,120 -44,132 -38,916 -7,420 -25,168 -12,240 19.92%
Tax 5,092 -424 6,324 3,836 -88 2,388 -4,060 -
NP -31,332 -15,544 -37,808 -35,080 -7,508 -22,780 -16,300 11.50%
-
NP to SH -29,364 -16,808 -34,300 -32,672 -7,956 -20,800 -13,584 13.70%
-
Tax Rate - - - - - - - -
Total Cost 217,452 246,192 210,656 200,800 209,804 191,764 146,124 6.84%
-
Net Worth 299,675 300,493 316,700 332,289 351,328 248,857 250,524 3.02%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 299,675 300,493 316,700 332,289 351,328 248,857 250,524 3.02%
NOSH 185,477 185,477 185,205 185,636 185,887 185,714 185,573 -0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -16.83% -6.74% -21.87% -21.17% -3.71% -13.48% -12.56% -
ROE -9.80% -5.59% -10.83% -9.83% -2.26% -8.36% -5.42% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 107.45 128.18 93.33 89.27 108.83 90.99 69.96 7.41%
EPS -16.96 -9.36 -18.52 -17.60 -4.28 -11.20 -7.32 15.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.67 1.71 1.79 1.89 1.34 1.35 4.21%
Adjusted Per Share Value based on latest NOSH - 185,636
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 31.86 39.48 29.58 28.36 34.62 28.92 22.22 6.18%
EPS -5.03 -2.88 -5.87 -5.59 -1.36 -3.56 -2.32 13.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5129 0.5143 0.5421 0.5687 0.6013 0.4259 0.4288 3.02%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.65 0.84 0.92 1.09 1.28 0.84 0.92 -
P/RPS 0.60 0.66 0.99 1.22 1.18 0.92 1.32 -12.30%
P/EPS -3.83 -8.99 -4.97 -6.19 -29.91 -7.50 -12.57 -17.96%
EY -26.08 -11.12 -20.13 -16.15 -3.34 -13.33 -7.96 21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.54 0.61 0.68 0.63 0.68 -9.23%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/05/18 31/05/17 26/05/16 27/05/15 27/05/14 29/05/13 28/05/12 -
Price 0.58 0.82 0.92 1.01 1.25 0.80 0.86 -
P/RPS 0.54 0.64 0.99 1.13 1.15 0.88 1.23 -12.81%
P/EPS -3.42 -8.78 -4.97 -5.74 -29.21 -7.14 -11.75 -18.58%
EY -29.23 -11.39 -20.13 -17.43 -3.42 -14.00 -8.51 22.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.49 0.54 0.56 0.66 0.60 0.64 -10.00%

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