[HARNLEN] QoQ TTM 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- -34.85%
YoY- -20.34%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 64,958 63,611 64,045 62,737 67,660 71,745 72,486 -7.06%
PBT 1,840 5,822 7,990 10,062 13,240 12,163 10,603 -68.98%
Tax -2,417 -2,306 -2,961 -5,275 -5,872 -6,221 -5,818 -44.41%
NP -577 3,516 5,029 4,787 7,368 5,942 4,785 -
-
NP to SH -562 3,558 5,066 4,822 7,401 5,942 4,785 -
-
Tax Rate 131.36% 39.61% 37.06% 52.42% 44.35% 51.15% 54.87% -
Total Cost 65,535 60,095 59,016 57,950 60,292 65,803 67,701 -2.15%
-
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 -0.89% 5.53% 7.85% 7.63% 10.89% 8.28% 6.60% -
ROE -0.29% 1.87% 2.63% 2.85% 4.13% 3.38% 2.84% -
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 34.75 34.20 34.22 35.74 36.42 38.21 40.27 -9.38%
EPS -0.30 1.91 2.71 2.75 3.98 3.16 2.66 -
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 11.12 10.89 10.96 10.74 11.58 12.28 12.41 -7.07%
EPS -0.10 0.61 0.87 0.83 1.27 1.02 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3293 0.3263 0.3299 0.2896 0.3065 0.3012 0.2881 9.34%
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 1.41 1.34 1.43 1.43 1.37 1.36 1.54 -5.72%
P/EPS -162.99 24.04 18.10 18.57 12.55 16.43 23.32 -
EY -0.61 4.16 5.52 5.39 7.97 6.09 4.29 -
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 1.44 1.34 1.43 1.40 1.32 1.31 1.39 2.39%
P/EPS -166.32 24.04 18.10 18.20 12.05 15.80 21.07 -
EY -0.60 4.16 5.52 5.49 8.30 6.33 4.75 -
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