[HARNLEN] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 28.28%
YoY- 65.05%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 46,206 20,775 137,528 116,088 79,761 36,266 101,067 -40.68%
PBT -2,169 -3,157 23,922 22,008 16,326 5,793 19,064 -
Tax -1,171 -697 -3,557 -7,934 -5,080 -1,798 -6,434 -67.91%
NP -3,340 -3,854 20,365 14,074 11,246 3,995 12,630 -
-
NP to SH -2,427 -3,386 20,977 14,305 11,151 3,944 12,581 -
-
Tax Rate - - 14.87% 36.05% 31.12% 31.04% 33.75% -
Total Cost 49,546 24,629 117,163 102,014 68,515 32,271 88,437 -32.06%
-
Net Worth 222,320 222,032 226,277 224,501 220,793 212,938 209,683 3.98%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 222,320 222,032 226,277 224,501 220,793 212,938 209,683 3.98%
NOSH 185,267 185,027 185,473 185,538 185,540 185,164 185,560 -0.10%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -7.23% -18.55% 14.81% 12.12% 14.10% 11.02% 12.50% -
ROE -1.09% -1.53% 9.27% 6.37% 5.05% 1.85% 6.00% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.94 11.23 74.15 62.57 42.99 19.59 54.47 -40.62%
EPS -1.31 -1.83 11.31 7.71 6.01 2.13 6.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.20 1.22 1.21 1.19 1.15 1.13 4.09%
Adjusted Per Share Value based on latest NOSH - 185,529
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.91 3.56 23.54 19.87 13.65 6.21 17.30 -40.67%
EPS -0.42 -0.58 3.59 2.45 1.91 0.68 2.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3805 0.38 0.3873 0.3843 0.3779 0.3645 0.3589 3.97%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.61 0.50 0.48 0.62 0.77 0.76 0.88 -
P/RPS 2.45 4.45 0.65 0.99 1.79 3.88 1.62 31.78%
P/EPS -46.56 -27.32 4.24 8.04 12.81 35.68 12.98 -
EY -2.15 -3.66 23.56 12.44 7.81 2.80 7.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.39 0.51 0.65 0.66 0.78 -24.68%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 26/02/09 27/11/08 29/08/08 29/05/08 28/02/08 -
Price 0.70 0.65 0.51 0.55 0.68 0.78 0.81 -
P/RPS 2.81 5.79 0.69 0.88 1.58 3.98 1.49 52.70%
P/EPS -53.44 -35.52 4.51 7.13 11.31 36.62 11.95 -
EY -1.87 -2.82 22.18 14.02 8.84 2.73 8.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.54 0.42 0.45 0.57 0.68 0.72 -13.43%

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