[HARNLEN] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 218.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 53,468 72,487 74,860 69,810 56,432 29,541 18,930,800 -97.99%
PBT 4,504 10,603 11,278 9,324 -1,736 -14,517 -24,484,253 -
Tax -3,828 -5,817 -4,922 -4,632 -2,216 -2,106 -1,878,857 -98.38%
NP 676 4,786 6,356 4,692 -3,952 -16,623 -26,363,110 -
-
NP to SH 676 4,786 6,356 4,692 -3,952 -16,623 -26,363,110 -
-
Tax Rate 84.99% 54.86% 43.64% 49.68% - - - -
Total Cost 52,792 67,701 68,504 65,118 60,384 46,164 45,293,910 -98.88%
-
Net Worth 175,947 173,483 173,819 170,519 181,624 83,515 49,533,813 -97.66%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 175,947 173,483 173,819 170,519 181,624 83,515 49,533,813 -97.66%
NOSH 187,777 185,503 185,486 184,724 186,415 85,246 51,490,449 -97.62%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.26% 6.60% 8.49% 6.72% -7.00% -56.27% -139.26% -
ROE 0.38% 2.76% 3.66% 2.75% -2.18% -19.90% -53.22% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.47 39.08 40.36 37.79 30.27 34.65 36.77 -15.66%
EPS 0.36 2.58 3.43 2.54 2.12 -19.50 -51.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.937 0.9352 0.9371 0.9231 0.9743 0.9797 0.962 -1.73%
Adjusted Per Share Value based on latest NOSH - 185,222
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.15 12.41 12.81 11.95 9.66 5.06 3,240.27 -97.99%
EPS 0.12 0.82 1.09 0.80 -0.68 -2.85 -4,512.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3012 0.2969 0.2975 0.2919 0.3109 0.1429 84.7839 -97.66%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.52 0.62 0.60 0.60 0.67 0.74 0.69 -
P/RPS 1.83 1.59 1.49 1.59 2.21 2.14 1.88 -1.77%
P/EPS 144.44 24.03 17.51 23.62 -31.60 -3.79 -1.35 -
EY 0.69 4.16 5.71 4.23 -3.16 -26.35 -74.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.66 0.64 0.65 0.69 0.76 0.72 -16.42%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 20/05/05 28/02/05 29/11/04 26/08/04 31/05/04 27/02/04 31/12/03 -
Price 0.50 0.56 0.65 0.56 0.66 0.75 0.74 -
P/RPS 1.76 1.43 1.61 1.48 2.18 2.16 2.01 -8.46%
P/EPS 138.89 21.71 18.97 22.05 -31.13 -3.85 -1.45 -
EY 0.72 4.61 5.27 4.54 -3.21 -26.00 -69.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.69 0.61 0.68 0.77 0.77 -22.02%

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