[HARNLEN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 54.3%
YoY- -1083.26%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 122,724 50,574 256,803 147,301 84,776 42,246 217,325 -31.75%
PBT 1,102 -1,855 133,979 -3,609 -11,808 -6,292 2,662 -44.54%
Tax -1,957 -22 2,077 -1,042 1,132 597 -6,570 -55.49%
NP -855 -1,877 136,056 -4,651 -10,676 -5,695 -3,908 -63.79%
-
NP to SH -722 -1,989 136,075 -4,464 -9,767 -5,200 -509 26.32%
-
Tax Rate 177.59% - -1.55% - - - 246.81% -
Total Cost 123,579 52,451 120,747 151,952 95,452 47,941 221,233 -32.24%
-
Net Worth 351,743 351,328 352,429 248,205 244,663 248,857 258,270 22.93%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 37,097 - - - - -
Div Payout % - - 27.26% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 351,743 351,328 352,429 248,205 244,663 248,857 258,270 22.93%
NOSH 185,128 185,887 185,489 185,228 185,351 185,714 188,518 -1.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.70% -3.71% 52.98% -3.16% -12.59% -13.48% -1.80% -
ROE -0.21% -0.57% 38.61% -1.80% -3.99% -2.09% -0.20% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 66.29 27.21 138.45 79.52 45.74 22.75 115.28 -30.91%
EPS -0.39 -1.07 73.36 -2.41 -5.27 -2.80 -0.27 27.86%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.89 1.90 1.34 1.32 1.34 1.37 24.43%
Adjusted Per Share Value based on latest NOSH - 185,454
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.00 8.66 43.95 25.21 14.51 7.23 37.20 -31.76%
EPS -0.12 -0.34 23.29 -0.76 -1.67 -0.89 -0.09 21.20%
DPS 0.00 0.00 6.35 0.00 0.00 0.00 0.00 -
NAPS 0.602 0.6013 0.6032 0.4248 0.4188 0.4259 0.442 22.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.20 1.28 1.50 1.10 0.755 0.84 0.89 -
P/RPS 1.81 4.70 1.08 1.38 1.65 3.69 0.77 77.06%
P/EPS -307.69 -119.63 2.04 -45.64 -14.33 -30.00 -329.63 -4.50%
EY -0.33 -0.84 48.91 -2.19 -6.98 -3.33 -0.30 6.57%
DY 0.00 0.00 13.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.68 0.79 0.82 0.57 0.63 0.65 -2.06%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 27/05/14 27/02/14 28/11/13 27/08/13 29/05/13 28/02/13 -
Price 1.17 1.25 1.18 1.32 0.71 0.80 0.855 -
P/RPS 1.76 4.59 0.85 1.66 1.55 3.52 0.74 78.46%
P/EPS -300.00 -116.82 1.61 -54.77 -13.47 -28.57 -316.67 -3.55%
EY -0.33 -0.86 62.17 -1.83 -7.42 -3.50 -0.32 2.07%
DY 0.00 0.00 16.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.62 0.99 0.54 0.60 0.62 0.00%

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