[HARNLEN] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -103.3%
YoY- -106.53%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 18,058 12,933 17,650 16,317 16,711 13,367 16,342 6.90%
PBT 2,191 -1,042 72 619 6,173 1,126 2,144 1.46%
Tax -1,524 -302 188 -779 -1,413 -957 -2,126 -19.95%
NP 667 -1,344 260 -160 4,760 169 18 1018.85%
-
NP to SH 673 -1,339 262 -158 4,793 169 18 1025.57%
-
Tax Rate 69.56% - -261.11% 125.85% 22.89% 84.99% 99.16% -
Total Cost 17,391 14,277 17,390 16,477 11,951 13,198 16,324 4.32%
-
Net Worth 192,365 190,621 192,757 169,217 179,050 175,947 168,335 9.33%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 192,365 190,621 192,757 169,217 179,050 175,947 168,335 9.33%
NOSH 186,944 185,972 187,142 175,555 185,775 187,777 180,000 2.56%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.69% -10.39% 1.47% -0.98% 28.48% 1.26% 0.11% -
ROE 0.35% -0.70% 0.14% -0.09% 2.68% 0.10% 0.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.66 6.95 9.43 9.29 9.00 7.12 9.08 4.22%
EPS 0.36 -0.72 0.14 -0.09 2.58 0.09 0.01 997.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.029 1.025 1.03 0.9639 0.9638 0.937 0.9352 6.59%
Adjusted Per Share Value based on latest NOSH - 175,555
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.09 2.21 3.02 2.79 2.86 2.29 2.80 6.81%
EPS 0.12 -0.23 0.04 -0.03 0.82 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3292 0.3263 0.3299 0.2896 0.3065 0.3011 0.2881 9.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.49 0.46 0.49 0.51 0.50 0.52 0.62 -
P/RPS 5.07 6.61 5.20 5.49 5.56 7.30 6.83 -18.06%
P/EPS 136.11 -63.89 350.00 -566.67 19.38 577.78 6,200.00 -92.21%
EY 0.73 -1.57 0.29 -0.18 5.16 0.17 0.02 1007.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.48 0.53 0.52 0.55 0.66 -19.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 29/11/05 25/08/05 20/05/05 28/02/05 -
Price 0.50 0.46 0.49 0.50 0.48 0.50 0.56 -
P/RPS 5.18 6.61 5.20 5.38 5.34 7.02 6.17 -11.03%
P/EPS 138.89 -63.89 350.00 -555.56 18.60 555.56 5,600.00 -91.55%
EY 0.72 -1.57 0.29 -0.18 5.38 0.18 0.02 997.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.48 0.52 0.50 0.53 0.60 -12.66%

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