[HARNLEN] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -27.38%
YoY- 100.01%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 16,711 13,367 16,342 21,240 20,796 14,108 16,690 0.08%
PBT 6,173 1,126 2,144 3,797 5,096 -434 2,235 96.97%
Tax -1,413 -957 -2,126 -1,376 -1,762 -554 -949 30.42%
NP 4,760 169 18 2,421 3,334 -988 1,286 139.47%
-
NP to SH 4,793 169 18 2,421 3,334 -988 1,286 140.57%
-
Tax Rate 22.89% 84.99% 99.16% 36.24% 34.58% - 42.46% -
Total Cost 11,951 13,198 16,324 18,819 17,462 15,096 15,404 -15.57%
-
Net Worth 179,050 175,947 168,335 174,516 170,978 181,624 182,593 -1.29%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 179,050 175,947 168,335 174,516 170,978 181,624 182,593 -1.29%
NOSH 185,775 187,777 180,000 186,230 185,222 186,415 186,376 -0.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 28.48% 1.26% 0.11% 11.40% 16.03% -7.00% 7.71% -
ROE 2.68% 0.10% 0.01% 1.39% 1.95% -0.54% 0.70% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.00 7.12 9.08 11.41 11.23 7.57 8.95 0.37%
EPS 2.58 0.09 0.01 1.30 1.80 -0.53 0.69 141.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9638 0.937 0.9352 0.9371 0.9231 0.9743 0.9797 -1.08%
Adjusted Per Share Value based on latest NOSH - 186,230
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.86 2.29 2.80 3.64 3.56 2.41 2.86 0.00%
EPS 0.82 0.03 0.00 0.41 0.57 -0.17 0.22 140.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3065 0.3012 0.2881 0.2987 0.2927 0.3109 0.3125 -1.28%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.50 0.52 0.62 0.60 0.60 0.67 0.74 -
P/RPS 5.56 7.30 6.83 5.26 5.34 8.85 8.26 -23.21%
P/EPS 19.38 577.78 6,200.00 46.15 33.33 -126.42 107.25 -68.07%
EY 5.16 0.17 0.02 2.17 3.00 -0.79 0.93 213.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.66 0.64 0.65 0.69 0.76 -22.37%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 20/05/05 28/02/05 29/11/04 26/08/04 31/05/04 27/02/04 -
Price 0.48 0.50 0.56 0.65 0.56 0.66 0.75 -
P/RPS 5.34 7.02 6.17 5.70 4.99 8.72 8.38 -25.96%
P/EPS 18.60 555.56 5,600.00 50.00 31.11 -124.53 108.70 -69.21%
EY 5.38 0.18 0.02 2.00 3.21 -0.80 0.92 224.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.60 0.69 0.61 0.68 0.77 -25.03%

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