[HARNLEN] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 59.29%
YoY- 77.19%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 186,120 326,020 298,698 238,338 230,648 270,212 251,790 -18.26%
PBT -36,424 15,829 8,024 -2,878 -15,120 1,969 -14,324 86.40%
Tax 5,092 -8,054 -3,404 -3,414 -424 -6,851 -1,821 -
NP -31,332 7,775 4,620 -6,292 -15,544 -4,882 -16,145 55.64%
-
NP to SH -29,364 7,171 3,054 -6,842 -16,808 -8,340 -15,774 51.38%
-
Tax Rate - 50.88% 42.42% - - 347.94% - -
Total Cost 217,452 318,245 294,078 244,630 246,192 275,094 267,935 -13.00%
-
Net Worth 299,675 295,415 311,601 300,493 300,493 304,093 300,495 -0.18%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 299,675 295,415 311,601 300,493 300,493 304,093 300,495 -0.18%
NOSH 185,477 185,477 185,477 185,477 185,477 185,477 185,477 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -16.83% 2.38% 1.55% -2.64% -6.74% -1.81% -6.41% -
ROE -9.80% 2.43% 0.98% -2.28% -5.59% -2.74% -5.25% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 107.45 187.61 161.04 132.46 128.18 150.17 139.93 -16.15%
EPS -16.96 4.02 1.71 -3.80 -9.36 -4.59 -8.68 56.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.70 1.68 1.67 1.67 1.69 1.67 2.38%
Adjusted Per Share Value based on latest NOSH - 185,477
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 31.86 55.80 51.12 40.79 39.48 46.25 43.10 -18.26%
EPS -5.03 1.23 0.52 -1.17 -2.88 -1.43 -2.70 51.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5129 0.5056 0.5333 0.5143 0.5143 0.5205 0.5143 -0.18%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.65 0.62 0.71 0.79 0.84 0.80 0.82 -
P/RPS 0.60 0.33 0.44 0.60 0.66 0.53 0.59 1.12%
P/EPS -3.83 15.02 43.11 -20.78 -8.99 -17.26 -9.35 -44.87%
EY -26.08 6.66 2.32 -4.81 -11.12 -5.79 -10.69 81.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.42 0.47 0.50 0.47 0.49 -15.60%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 28/11/17 24/08/17 31/05/17 24/02/17 24/11/16 -
Price 0.58 0.60 0.62 0.74 0.82 0.87 0.85 -
P/RPS 0.54 0.32 0.38 0.56 0.64 0.58 0.61 -7.81%
P/EPS -3.42 14.54 37.65 -19.46 -8.78 -18.77 -9.70 -50.12%
EY -29.23 6.88 2.66 -5.14 -11.39 -5.33 -10.31 100.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.37 0.44 0.49 0.51 0.51 -23.70%

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