[HARNLEN] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 166.97%
YoY- 119.36%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 81,892 46,530 326,020 224,024 119,169 57,662 270,212 -54.97%
PBT -20,437 -9,106 15,829 6,018 -1,439 -3,780 1,969 -
Tax 1,900 1,273 -8,054 -2,553 -1,707 -106 -6,851 -
NP -18,537 -7,833 7,775 3,465 -3,146 -3,886 -4,882 143.98%
-
NP to SH -17,645 -7,341 7,171 2,291 -3,421 -4,202 -8,340 65.03%
-
Tax Rate - - 50.88% 42.42% - - 347.94% -
Total Cost 100,429 54,363 318,245 220,559 122,315 61,548 275,094 -49.01%
-
Net Worth 289,277 299,675 295,415 311,601 300,493 300,493 304,093 -3.28%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 289,277 299,675 295,415 311,601 300,493 300,493 304,093 -3.28%
NOSH 185,477 185,477 185,477 185,477 185,477 185,477 185,477 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -22.64% -16.83% 2.38% 1.55% -2.64% -6.74% -1.81% -
ROE -6.10% -2.45% 2.43% 0.74% -1.14% -1.40% -2.74% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 47.28 26.86 187.61 120.78 66.23 32.05 150.17 -53.81%
EPS -10.19 -4.24 4.02 1.28 -1.90 -2.34 -4.59 70.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.73 1.70 1.68 1.67 1.67 1.69 -0.79%
Adjusted Per Share Value based on latest NOSH - 185,477
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 14.02 7.96 55.80 38.34 20.40 9.87 46.25 -54.97%
EPS -3.02 -1.26 1.23 0.39 -0.59 -0.72 -1.43 64.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4951 0.5129 0.5056 0.5333 0.5143 0.5143 0.5205 -3.28%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.52 0.65 0.62 0.71 0.79 0.84 0.80 -
P/RPS 1.10 2.42 0.33 0.59 1.19 2.62 0.53 62.92%
P/EPS -5.10 -15.34 15.02 57.48 -41.55 -35.97 -17.26 -55.73%
EY -19.59 -6.52 6.66 1.74 -2.41 -2.78 -5.79 125.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.36 0.42 0.47 0.50 0.47 -24.28%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 12/09/18 28/05/18 28/02/18 28/11/17 24/08/17 31/05/17 24/02/17 -
Price 0.51 0.58 0.60 0.62 0.74 0.82 0.87 -
P/RPS 1.08 2.16 0.32 0.51 1.12 2.56 0.58 51.52%
P/EPS -5.01 -13.69 14.54 50.19 -38.92 -35.11 -18.77 -58.64%
EY -19.97 -7.31 6.88 1.99 -2.57 -2.85 -5.33 141.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.35 0.37 0.44 0.49 0.51 -28.30%

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