[HARNLEN] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -20.95%
YoY- 128.97%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 62,737 67,660 71,745 72,486 72,834 64,445 43,649 27.33%
PBT 10,062 13,240 12,163 10,603 10,694 -9,747 -14,843 -
Tax -5,275 -5,872 -6,221 -5,818 -4,641 -4,422 -2,660 57.77%
NP 4,787 7,368 5,942 4,785 6,053 -14,169 -17,503 -
-
NP to SH 4,822 7,401 5,942 4,785 6,053 -14,169 -17,503 -
-
Tax Rate 52.42% 44.35% 51.15% 54.87% 43.40% - - -
Total Cost 57,950 60,292 65,803 67,701 66,781 78,614 61,152 -3.51%
-
Net Worth 169,217 179,050 175,947 168,335 174,516 170,978 181,624 -4.60%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 169,217 179,050 175,947 168,335 174,516 170,978 181,624 -4.60%
NOSH 175,555 185,775 187,777 180,000 186,230 185,222 186,415 -3.91%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.63% 10.89% 8.28% 6.60% 8.31% -21.99% -40.10% -
ROE 2.85% 4.13% 3.38% 2.84% 3.47% -8.29% -9.64% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.74 36.42 38.21 40.27 39.11 34.79 23.41 32.55%
EPS 2.75 3.98 3.16 2.66 3.25 -7.65 -9.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9639 0.9638 0.937 0.9352 0.9371 0.9231 0.9743 -0.71%
Adjusted Per Share Value based on latest NOSH - 180,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.74 11.58 12.28 12.41 12.47 11.03 7.47 27.35%
EPS 0.83 1.27 1.02 0.82 1.04 -2.43 -3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2896 0.3065 0.3011 0.2881 0.2987 0.2926 0.3109 -4.61%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.51 0.50 0.52 0.62 0.60 0.60 0.67 -
P/RPS 1.43 1.37 1.36 1.54 1.53 1.72 2.86 -36.97%
P/EPS 18.57 12.55 16.43 23.32 18.46 -7.84 -7.14 -
EY 5.39 7.97 6.09 4.29 5.42 -12.75 -14.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.55 0.66 0.64 0.65 0.69 -16.11%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 20/05/05 28/02/05 29/11/04 26/08/04 31/05/04 -
Price 0.50 0.48 0.50 0.56 0.65 0.56 0.66 -
P/RPS 1.40 1.32 1.31 1.39 1.66 1.61 2.82 -37.27%
P/EPS 18.20 12.05 15.80 21.07 20.00 -7.32 -7.03 -
EY 5.49 8.30 6.33 4.75 5.00 -13.66 -14.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.53 0.60 0.69 0.61 0.68 -16.36%

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