[HARNLEN] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 50.19%
YoY- -113.44%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 19,410 70,903 50,794 30,992 12,933 64,046 46,395 -44.09%
PBT 1,564 9,780 7,673 1,149 -1,042 7,989 7,918 -66.11%
Tax -1,035 -4,320 -3,326 -1,826 -302 -2,961 -3,149 -52.40%
NP 529 5,460 4,347 -677 -1,344 5,028 4,769 -76.94%
-
NP to SH 533 5,489 4,369 -667 -1,339 5,066 4,804 -76.94%
-
Tax Rate 66.18% 44.17% 43.35% 158.92% - 37.06% 39.77% -
Total Cost 18,881 65,443 46,447 31,669 14,277 59,018 41,626 -40.99%
-
Net Worth 194,820 196,565 195,494 190,650 190,621 191,134 178,786 5.89%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 194,820 196,565 195,494 190,650 190,621 191,134 178,786 5.89%
NOSH 183,793 185,439 185,127 185,277 185,972 185,567 185,482 -0.60%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.73% 7.70% 8.56% -2.18% -10.39% 7.85% 10.28% -
ROE 0.27% 2.79% 2.23% -0.35% -0.70% 2.65% 2.69% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.56 38.24 27.44 16.73 6.95 34.51 25.01 -43.74%
EPS 0.29 2.96 2.36 -0.36 -0.72 2.73 2.59 -76.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.056 1.029 1.025 1.03 0.9639 6.54%
Adjusted Per Share Value based on latest NOSH - 186,944
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 3.32 12.14 8.69 5.30 2.21 10.96 7.94 -44.11%
EPS 0.09 0.94 0.75 -0.11 -0.23 0.87 0.82 -77.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3335 0.3364 0.3346 0.3263 0.3263 0.3272 0.306 5.91%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.62 0.51 0.47 0.49 0.46 0.49 0.51 -
P/RPS 5.87 1.33 1.71 2.93 6.61 1.42 2.04 102.43%
P/EPS 213.79 17.23 19.92 -136.11 -63.89 17.95 19.69 391.04%
EY 0.47 5.80 5.02 -0.73 -1.57 5.57 5.08 -79.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.45 0.48 0.45 0.48 0.53 6.20%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/06/07 16/03/07 01/12/06 30/08/06 31/05/06 28/02/06 29/11/05 -
Price 0.82 0.50 0.52 0.50 0.46 0.49 0.50 -
P/RPS 7.76 1.31 1.90 2.99 6.61 1.42 2.00 147.12%
P/EPS 282.76 16.89 22.03 -138.89 -63.89 17.95 19.31 499.51%
EY 0.35 5.92 4.54 -0.72 -1.57 5.57 5.18 -83.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.47 0.49 0.49 0.45 0.48 0.52 29.94%

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