[HARNLEN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -101.46%
YoY- 61.75%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 271,582 205,486 122,724 50,574 256,803 147,301 84,776 116.85%
PBT 7,465 5,702 1,102 -1,855 133,979 -3,609 -11,808 -
Tax -5,627 -3,871 -1,957 -22 2,077 -1,042 1,132 -
NP 1,838 1,831 -855 -1,877 136,056 -4,651 -10,676 -
-
NP to SH 2,435 1,812 -722 -1,989 136,075 -4,464 -9,767 -
-
Tax Rate 75.38% 67.89% 177.59% - -1.55% - - -
Total Cost 269,744 203,655 123,579 52,451 120,747 151,952 95,452 99.50%
-
Net Worth 342,015 343,910 351,743 351,328 352,429 248,205 244,663 24.94%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 14,870 - - - 37,097 - - -
Div Payout % 610.69% - - - 27.26% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 342,015 343,910 351,743 351,328 352,429 248,205 244,663 24.94%
NOSH 185,877 184,897 185,128 185,887 185,489 185,228 185,351 0.18%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.68% 0.89% -0.70% -3.71% 52.98% -3.16% -12.59% -
ROE 0.71% 0.53% -0.21% -0.57% 38.61% -1.80% -3.99% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 146.11 111.13 66.29 27.21 138.45 79.52 45.74 116.43%
EPS 1.31 0.98 -0.39 -1.07 73.36 -2.41 -5.27 -
DPS 8.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 1.84 1.86 1.90 1.89 1.90 1.34 1.32 24.70%
Adjusted Per Share Value based on latest NOSH - 185,887
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.48 35.17 21.01 8.66 43.96 25.21 14.51 116.84%
EPS 0.42 0.31 -0.12 -0.34 23.29 -0.76 -1.67 -
DPS 2.55 0.00 0.00 0.00 6.35 0.00 0.00 -
NAPS 0.5854 0.5886 0.6021 0.6013 0.6032 0.4248 0.4188 24.93%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.07 1.17 1.20 1.28 1.50 1.10 0.755 -
P/RPS 0.73 1.05 1.81 4.70 1.08 1.38 1.65 -41.85%
P/EPS 81.68 119.39 -307.69 -119.63 2.04 -45.64 -14.33 -
EY 1.22 0.84 -0.33 -0.84 48.91 -2.19 -6.98 -
DY 7.48 0.00 0.00 0.00 13.33 0.00 0.00 -
P/NAPS 0.58 0.63 0.63 0.68 0.79 0.82 0.57 1.16%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 27/08/14 27/05/14 27/02/14 28/11/13 27/08/13 -
Price 1.20 1.11 1.17 1.25 1.18 1.32 0.71 -
P/RPS 0.82 1.00 1.76 4.59 0.85 1.66 1.55 -34.51%
P/EPS 91.60 113.27 -300.00 -116.82 1.61 -54.77 -13.47 -
EY 1.09 0.88 -0.33 -0.86 62.17 -1.83 -7.42 -
DY 6.67 0.00 0.00 0.00 16.95 0.00 0.00 -
P/NAPS 0.65 0.60 0.62 0.66 0.62 0.99 0.54 13.11%

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