[HARNLEN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -35.47%
YoY- 0.78%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 61,984 51,732 64,046 61,860 60,156 53,468 72,487 -9.93%
PBT 2,298 -4,168 7,989 10,557 14,596 4,504 10,603 -64.01%
Tax -3,652 -1,208 -2,961 -4,198 -4,738 -3,828 -5,817 -26.74%
NP -1,354 -5,376 5,028 6,358 9,858 676 4,786 -
-
NP to SH -1,334 -5,356 5,066 6,405 9,926 676 4,786 -
-
Tax Rate 158.92% - 37.06% 39.77% 32.46% 84.99% 54.86% -
Total Cost 63,338 57,108 59,018 55,501 50,298 52,792 67,701 -4.35%
-
Net Worth 190,650 190,621 191,134 178,786 178,482 175,947 173,483 6.51%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 190,650 190,621 191,134 178,786 178,482 175,947 173,483 6.51%
NOSH 185,277 185,972 185,567 185,482 185,186 187,777 185,503 -0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -2.18% -10.39% 7.85% 10.28% 16.39% 1.26% 6.60% -
ROE -0.70% -2.81% 2.65% 3.58% 5.56% 0.38% 2.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.45 27.82 34.51 33.35 32.48 28.47 39.08 -9.87%
EPS -0.72 -2.88 2.73 3.45 5.36 0.36 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.029 1.025 1.03 0.9639 0.9638 0.937 0.9352 6.59%
Adjusted Per Share Value based on latest NOSH - 175,555
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 10.61 8.85 10.96 10.59 10.30 9.15 12.41 -9.94%
EPS -0.23 -0.92 0.87 1.10 1.70 0.12 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3263 0.3263 0.3272 0.306 0.3055 0.3012 0.2969 6.51%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.49 0.46 0.49 0.51 0.50 0.52 0.62 -
P/RPS 1.46 1.65 1.42 1.53 1.54 1.83 1.59 -5.54%
P/EPS -68.06 -15.97 17.95 14.77 9.33 144.44 24.03 -
EY -1.47 -6.26 5.57 6.77 10.72 0.69 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.48 0.53 0.52 0.55 0.66 -19.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 29/11/05 25/08/05 20/05/05 28/02/05 -
Price 0.50 0.46 0.49 0.50 0.48 0.50 0.56 -
P/RPS 1.49 1.65 1.42 1.50 1.48 1.76 1.43 2.78%
P/EPS -69.44 -15.97 17.95 14.48 8.96 138.89 21.71 -
EY -1.44 -6.26 5.57 6.91 11.17 0.72 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.48 0.52 0.50 0.53 0.60 -12.66%

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