[HARNLEN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 49.62%
YoY- 51.0%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 326,020 224,024 119,169 57,662 270,212 188,843 97,141 123.66%
PBT 15,829 6,018 -1,439 -3,780 1,969 -10,743 -18,525 -
Tax -8,054 -2,553 -1,707 -106 -6,851 -1,366 2,066 -
NP 7,775 3,465 -3,146 -3,886 -4,882 -12,109 -16,459 -
-
NP to SH 7,171 2,291 -3,421 -4,202 -8,340 -11,831 -15,001 -
-
Tax Rate 50.88% 42.42% - - 347.94% - - -
Total Cost 318,245 220,559 122,315 61,548 275,094 200,952 113,600 98.35%
-
Net Worth 295,415 311,601 300,493 300,493 304,093 300,495 300,019 -1.02%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 295,415 311,601 300,493 300,493 304,093 300,495 300,019 -1.02%
NOSH 185,477 185,477 185,477 185,477 185,477 185,477 181,830 1.32%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.38% 1.55% -2.64% -6.74% -1.81% -6.41% -16.94% -
ROE 2.43% 0.74% -1.14% -1.40% -2.74% -3.94% -5.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 187.61 120.78 66.23 32.05 150.17 104.95 53.42 130.51%
EPS 4.02 1.28 -1.90 -2.34 -4.59 -6.51 -8.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.68 1.67 1.67 1.69 1.67 1.65 2.00%
Adjusted Per Share Value based on latest NOSH - 185,477
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 55.80 38.34 20.40 9.87 46.25 32.32 16.63 123.63%
EPS 1.23 0.39 -0.59 -0.72 -1.43 -2.03 -2.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5056 0.5333 0.5143 0.5143 0.5205 0.5143 0.5135 -1.02%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.62 0.71 0.79 0.84 0.80 0.82 0.86 -
P/RPS 0.33 0.59 1.19 2.62 0.53 0.78 1.61 -65.13%
P/EPS 15.02 57.48 -41.55 -35.97 -17.26 -12.47 -10.42 -
EY 6.66 1.74 -2.41 -2.78 -5.79 -8.02 -9.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.47 0.50 0.47 0.49 0.52 -21.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 28/11/17 24/08/17 31/05/17 24/02/17 24/11/16 25/08/16 -
Price 0.60 0.62 0.74 0.82 0.87 0.85 0.81 -
P/RPS 0.32 0.51 1.12 2.56 0.58 0.81 1.52 -64.51%
P/EPS 14.54 50.19 -38.92 -35.11 -18.77 -12.93 -9.82 -
EY 6.88 1.99 -2.57 -2.85 -5.33 -7.74 -10.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.44 0.49 0.51 0.51 0.49 -20.04%

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