[HARNLEN] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[HARNLEN] HARN LEN CORPORATION BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -75.4%
YoY- -677.26%
Quarter Report
Latest QR
Upcoming QR
HARNLEN's Result
HARNLEN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 261,116 245,808 245,056 243,274 237,097 243,465 262,439 -0.33%
PBT -20,479 -23,803 -19,984 -18,680 -7,183 -7,040 -6,324 118.41%
Tax -1,015 1,173 -359 -981 -3,087 -3,757 1,269 -
NP -21,494 -22,630 -20,343 -19,661 -10,270 -10,797 -5,055 161.76%
-
NP to SH -17,252 -16,791 -14,469 -14,062 -8,017 -9,114 -3,743 176.18%
-
Tax Rate - - - - - - - -
Total Cost 282,610 268,438 265,399 262,935 247,367 254,262 267,494 3.72%
-
Net Worth 300,495 297,000 316,626 324,711 331,606 328,691 332,289 -6.46%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 5,505 5,505 5,505 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 300,495 297,000 316,626 324,711 331,606 328,691 332,289 -6.46%
NOSH 179,937 180,000 185,161 185,549 185,255 185,701 185,636 -2.05%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -8.23% -9.21% -8.30% -8.08% -4.33% -4.43% -1.93% -
ROE -5.74% -5.65% -4.57% -4.33% -2.42% -2.77% -1.13% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 145.12 136.56 132.35 131.11 127.98 131.11 141.37 1.75%
EPS -9.59 -9.33 -7.81 -7.58 -4.33 -4.91 -2.02 181.67%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
NAPS 1.67 1.65 1.71 1.75 1.79 1.77 1.79 -4.50%
Adjusted Per Share Value based on latest NOSH - 185,549
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 44.69 42.07 41.94 41.64 40.58 41.67 44.92 -0.34%
EPS -2.95 -2.87 -2.48 -2.41 -1.37 -1.56 -0.64 176.19%
DPS 0.00 0.00 0.00 0.00 0.94 0.94 0.94 -
NAPS 0.5143 0.5083 0.5419 0.5558 0.5676 0.5626 0.5687 -6.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.82 0.86 0.92 1.00 0.885 0.98 1.09 -
P/RPS 0.57 0.63 0.70 0.76 0.69 0.75 0.77 -18.12%
P/EPS -8.55 -9.22 -11.77 -13.20 -20.45 -19.97 -54.06 -70.65%
EY -11.69 -10.85 -8.49 -7.58 -4.89 -5.01 -1.85 240.64%
DY 0.00 0.00 0.00 0.00 3.39 3.06 2.75 -
P/NAPS 0.49 0.52 0.54 0.57 0.49 0.55 0.61 -13.55%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 26/02/16 27/11/15 26/08/15 27/05/15 -
Price 0.85 0.81 0.92 0.90 1.00 0.86 1.01 -
P/RPS 0.59 0.59 0.70 0.69 0.78 0.66 0.71 -11.58%
P/EPS -8.87 -8.68 -11.77 -11.88 -23.11 -17.52 -50.09 -68.36%
EY -11.28 -11.52 -8.49 -8.42 -4.33 -5.71 -2.00 215.85%
DY 0.00 0.00 0.00 0.00 3.00 3.49 2.97 -
P/NAPS 0.51 0.49 0.54 0.51 0.56 0.49 0.56 -6.02%

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