[HARNLEN] YoY Cumulative Quarter Result on 31-Mar-2023

Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Mar-2023
Profit Trend
QoQ--%
YoY- 964.66%
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 CAGR
Revenue 257,064 38,127 0 160,727 219,415 13.54%
PBT 3,146 -1,369 0 -8,274 -23,181 -
Tax 331 443 0 -281 201 49.20%
NP 3,477 -926 0 -8,555 -22,980 -
-
NP to SH 7,168 -829 0 -7,930 -22,190 -
-
Tax Rate -10.52% - - - - -
Total Cost 253,587 39,053 0 169,282 242,395 3.68%
-
Net Worth 580,006 298,249 325,174 312,834 297,865 70.67%
Dividend
31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 CAGR
Net Worth 580,006 298,249 325,174 312,834 297,865 70.67%
NOSH 552,970 206,966 207,117 210,499 199,909 126.18%
Ratio Analysis
31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 CAGR
NP Margin 1.35% -2.43% 0.00% -5.32% -10.47% -
ROE 1.24% -0.28% 0.00% -2.53% -7.45% -
Per Share
31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 CAGR
RPS 50.97 18.41 0.00 84.26 109.76 -45.95%
EPS 2.72 -0.40 0.00 -4.16 -11.10 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.44 1.57 1.64 1.49 -18.76%
Adjusted Per Share Value based on latest NOSH - 552,970
31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 CAGR
RPS 44.00 6.53 0.00 27.51 37.56 13.53%
EPS 1.23 -0.14 0.00 -1.36 -3.80 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9928 0.5105 0.5566 0.5355 0.5098 70.68%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 CAGR
Date 31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 -
Price 0.745 0.86 1.20 0.785 0.70 -
P/RPS 1.46 4.67 0.00 0.93 0.64 93.78%
P/EPS 52.42 -214.86 0.00 -18.88 -6.31 -
EY 1.91 -0.47 0.00 -5.30 -15.86 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.76 0.48 0.47 29.70%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 CAGR
Date 31/05/23 26/05/22 - 30/11/21 28/02/22 -
Price 0.78 1.17 0.00 0.675 0.95 -
P/RPS 1.53 6.36 0.00 0.80 0.87 57.28%
P/EPS 54.88 -292.31 0.00 -16.24 -8.56 -
EY 1.82 -0.34 0.00 -6.16 -11.68 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.81 0.00 0.41 0.64 4.98%

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