[HARNLEN] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -116.14%
YoY- -185.85%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 32,456 36,504 27,773 20,775 36,266 19,410 12,933 16.55%
PBT -3,060 5,620 1,230 -3,157 5,793 1,564 -1,042 19.64%
Tax -1,015 -1,732 -1,440 -697 -1,798 -1,035 -302 22.36%
NP -4,075 3,888 -210 -3,854 3,995 529 -1,344 20.28%
-
NP to SH -3,396 3,983 315 -3,386 3,944 533 -1,339 16.76%
-
Tax Rate - 30.82% 117.07% - 31.04% 66.18% - -
Total Cost 36,531 32,616 27,983 24,629 32,271 18,881 14,277 16.93%
-
Net Worth 250,524 248,242 231,617 222,032 212,938 194,820 190,621 4.65%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 250,524 248,242 231,617 222,032 212,938 194,820 190,621 4.65%
NOSH 185,573 185,255 185,294 185,027 185,164 183,793 185,972 -0.03%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -12.56% 10.65% -0.76% -18.55% 11.02% 2.73% -10.39% -
ROE -1.36% 1.60% 0.14% -1.53% 1.85% 0.27% -0.70% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 17.49 19.70 14.99 11.23 19.59 10.56 6.95 16.61%
EPS -1.83 2.15 0.17 -1.83 2.13 0.29 -0.72 16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.34 1.25 1.20 1.15 1.06 1.025 4.69%
Adjusted Per Share Value based on latest NOSH - 185,027
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.56 6.25 4.75 3.56 6.21 3.32 2.21 16.60%
EPS -0.58 0.68 0.05 -0.58 0.68 0.09 -0.23 16.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4288 0.4249 0.3964 0.38 0.3645 0.3334 0.3263 4.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.92 0.75 0.77 0.50 0.76 0.62 0.46 -
P/RPS 5.26 3.81 5.14 4.45 3.88 5.87 6.61 -3.73%
P/EPS -50.27 34.88 452.94 -27.32 35.68 213.79 -63.89 -3.91%
EY -1.99 2.87 0.22 -3.66 2.80 0.47 -1.57 4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.62 0.42 0.66 0.58 0.45 7.11%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 26/05/11 25/05/10 26/05/09 29/05/08 14/06/07 31/05/06 -
Price 0.86 0.77 0.70 0.65 0.78 0.82 0.46 -
P/RPS 4.92 3.91 4.67 5.79 3.98 7.76 6.61 -4.79%
P/EPS -46.99 35.81 411.76 -35.52 36.62 282.76 -63.89 -4.98%
EY -2.13 2.79 0.24 -2.82 2.73 0.35 -1.57 5.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.57 0.56 0.54 0.68 0.77 0.45 6.04%

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