[HARNLEN] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -431.46%
YoY- -185.26%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 41,430 50,574 42,246 32,456 36,504 27,773 20,775 12.18%
PBT -9,729 -1,855 -6,292 -3,060 5,620 1,230 -3,157 20.62%
Tax 959 -22 597 -1,015 -1,732 -1,440 -697 -
NP -8,770 -1,877 -5,695 -4,075 3,888 -210 -3,854 14.67%
-
NP to SH -8,168 -1,989 -5,200 -3,396 3,983 315 -3,386 15.80%
-
Tax Rate - - - - 30.82% 117.07% - -
Total Cost 50,200 52,451 47,941 36,531 32,616 27,983 24,629 12.59%
-
Net Worth 332,289 351,328 248,857 250,524 248,242 231,617 222,032 6.94%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 332,289 351,328 248,857 250,524 248,242 231,617 222,032 6.94%
NOSH 185,636 185,887 185,714 185,573 185,255 185,294 185,027 0.05%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -21.17% -3.71% -13.48% -12.56% 10.65% -0.76% -18.55% -
ROE -2.46% -0.57% -2.09% -1.36% 1.60% 0.14% -1.53% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 22.32 27.21 22.75 17.49 19.70 14.99 11.23 12.12%
EPS -4.40 -1.07 -2.80 -1.83 2.15 0.17 -1.83 15.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.89 1.34 1.35 1.34 1.25 1.20 6.88%
Adjusted Per Share Value based on latest NOSH - 185,573
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 7.09 8.66 7.23 5.56 6.25 4.75 3.56 12.16%
EPS -1.40 -0.34 -0.89 -0.58 0.68 0.05 -0.58 15.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5687 0.6013 0.4259 0.4288 0.4249 0.3964 0.38 6.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.09 1.28 0.84 0.92 0.75 0.77 0.50 -
P/RPS 4.88 4.70 3.69 5.26 3.81 5.14 4.45 1.54%
P/EPS -24.77 -119.63 -30.00 -50.27 34.88 452.94 -27.32 -1.61%
EY -4.04 -0.84 -3.33 -1.99 2.87 0.22 -3.66 1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.63 0.68 0.56 0.62 0.42 6.41%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 27/05/14 29/05/13 28/05/12 26/05/11 25/05/10 26/05/09 -
Price 1.01 1.25 0.80 0.86 0.77 0.70 0.65 -
P/RPS 4.53 4.59 3.52 4.92 3.91 4.67 5.79 -4.00%
P/EPS -22.95 -116.82 -28.57 -46.99 35.81 411.76 -35.52 -7.01%
EY -4.36 -0.86 -3.50 -2.13 2.79 0.24 -2.82 7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.60 0.64 0.57 0.56 0.54 0.60%

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