[HARNLEN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 63.7%
YoY- 92.61%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 41,430 271,582 205,486 122,724 50,574 256,803 147,301 -57.10%
PBT -9,729 7,465 5,702 1,102 -1,855 133,979 -3,609 93.81%
Tax 959 -5,627 -3,871 -1,957 -22 2,077 -1,042 -
NP -8,770 1,838 1,831 -855 -1,877 136,056 -4,651 52.68%
-
NP to SH -8,168 2,435 1,812 -722 -1,989 136,075 -4,464 49.65%
-
Tax Rate - 75.38% 67.89% 177.59% - -1.55% - -
Total Cost 50,200 269,744 203,655 123,579 52,451 120,747 151,952 -52.24%
-
Net Worth 332,289 342,015 343,910 351,743 351,328 352,429 248,205 21.49%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 14,870 - - - 37,097 - -
Div Payout % - 610.69% - - - 27.26% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 332,289 342,015 343,910 351,743 351,328 352,429 248,205 21.49%
NOSH 185,636 185,877 184,897 185,128 185,887 185,489 185,228 0.14%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -21.17% 0.68% 0.89% -0.70% -3.71% 52.98% -3.16% -
ROE -2.46% 0.71% 0.53% -0.21% -0.57% 38.61% -1.80% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.32 146.11 111.13 66.29 27.21 138.45 79.52 -57.16%
EPS -4.40 1.31 0.98 -0.39 -1.07 73.36 -2.41 49.43%
DPS 0.00 8.00 0.00 0.00 0.00 20.00 0.00 -
NAPS 1.79 1.84 1.86 1.90 1.89 1.90 1.34 21.31%
Adjusted Per Share Value based on latest NOSH - 186,323
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.09 46.48 35.17 21.01 8.66 43.96 25.21 -57.10%
EPS -1.40 0.42 0.31 -0.12 -0.34 23.29 -0.76 50.32%
DPS 0.00 2.55 0.00 0.00 0.00 6.35 0.00 -
NAPS 0.5688 0.5854 0.5886 0.6021 0.6013 0.6032 0.4248 21.50%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.09 1.07 1.17 1.20 1.28 1.50 1.10 -
P/RPS 4.88 0.73 1.05 1.81 4.70 1.08 1.38 132.28%
P/EPS -24.77 81.68 119.39 -307.69 -119.63 2.04 -45.64 -33.48%
EY -4.04 1.22 0.84 -0.33 -0.84 48.91 -2.19 50.47%
DY 0.00 7.48 0.00 0.00 0.00 13.33 0.00 -
P/NAPS 0.61 0.58 0.63 0.63 0.68 0.79 0.82 -17.91%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 27/02/15 25/11/14 27/08/14 27/05/14 27/02/14 28/11/13 -
Price 1.01 1.20 1.11 1.17 1.25 1.18 1.32 -
P/RPS 4.53 0.82 1.00 1.76 4.59 0.85 1.66 95.40%
P/EPS -22.95 91.60 113.27 -300.00 -116.82 1.61 -54.77 -44.03%
EY -4.36 1.09 0.88 -0.33 -0.86 62.17 -1.83 78.47%
DY 0.00 6.67 0.00 0.00 0.00 16.95 0.00 -
P/NAPS 0.56 0.65 0.60 0.62 0.66 0.62 0.99 -31.62%

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