[HARNLEN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -119.42%
YoY- 44.66%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 219,415 214,302 177,450 141,944 121,916 110,406 93,324 76.53%
PBT -23,181 -11,032 -16,180 -22,060 112,013 149,252 -29,558 -14.91%
Tax 201 -374 -62 1,180 -13,909 -18,720 -1,470 -
NP -22,980 -11,406 -16,242 -20,880 98,104 130,532 -31,028 -18.09%
-
NP to SH -22,190 -10,573 -14,744 -19,176 98,764 131,258 -28,876 -16.06%
-
Tax Rate - - - - 12.42% 12.54% - -
Total Cost 242,395 225,709 193,692 162,824 23,812 -20,125 124,352 55.85%
-
Net Worth 297,865 312,834 304,328 306,230 313,842 311,121 213,060 24.95%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 297,865 312,834 304,328 306,230 313,842 311,121 213,060 24.95%
NOSH 199,909 210,499 193,677 193,677 193,677 193,677 185,477 5.10%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -10.47% -5.32% -9.15% -14.71% 80.47% 118.23% -33.25% -
ROE -7.45% -3.38% -4.84% -6.26% 31.47% 42.19% -13.55% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 109.76 112.35 93.29 74.63 64.10 58.55 53.88 60.49%
EPS -11.10 -5.55 -7.76 -10.08 52.24 70.05 -16.68 -23.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.64 1.60 1.61 1.65 1.65 1.23 13.59%
Adjusted Per Share Value based on latest NOSH - 193,677
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 37.56 36.68 30.37 24.30 20.87 18.90 15.97 76.57%
EPS -3.80 -1.81 -2.52 -3.28 16.90 22.47 -4.94 -16.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5098 0.5355 0.5209 0.5242 0.5372 0.5325 0.3647 24.94%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.70 0.785 0.585 0.63 0.73 0.455 0.43 -
P/RPS 0.64 0.70 0.63 0.84 1.14 0.78 0.80 -13.78%
P/EPS -6.31 -14.16 -7.55 -6.25 1.41 0.65 -2.58 81.23%
EY -15.86 -7.06 -13.25 -16.00 71.13 152.99 -38.77 -44.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.37 0.39 0.44 0.28 0.35 21.65%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 20/09/21 29/06/21 22/03/21 26/11/20 27/08/20 -
Price 0.95 0.675 0.805 0.59 0.63 0.73 0.45 -
P/RPS 0.87 0.60 0.86 0.79 0.98 1.25 0.84 2.36%
P/EPS -8.56 -12.18 -10.38 -5.85 1.21 1.05 -2.70 115.35%
EY -11.68 -8.21 -9.63 -17.09 82.42 95.36 -37.04 -53.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.41 0.50 0.37 0.38 0.44 0.37 43.95%

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