[HARNLEN] YoY Quarter Result on 30-Sep-2001 [#3]

Announcement Date
30-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -18.07%
YoY- -92.77%
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 21,240 14,198,100 0 0 0 408 -4.07%
PBT 3,797 -18,255,044 0 -9,764 -5,065 -6,045 -
Tax -1,376 -1,409,143 0 0 5,065 6,045 -
NP 2,421 -19,664,187 0 -9,764 0 0 -100.00%
-
NP to SH 2,421 -19,664,187 0 -9,764 -5,065 -6,045 -
-
Tax Rate 36.24% - - - - - -
Total Cost 18,819 33,862,287 0 9,764 0 408 -3.95%
-
Net Worth 174,516 145,514,985 0 -212,304 -16,393,176 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 174,516 145,514,985 0 -212,304 -16,393,176 0 -100.00%
NOSH 186,230 151,262,976 26,673 25,035 2,450,400 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 11.40% -138.50% 0.00% 0.00% 0.00% 0.00% -
ROE 1.39% -13.51% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 11.41 9.39 0.00 0.00 0.00 0.00 -100.00%
EPS 1.30 -13.00 0.00 -39.06 -20.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9371 0.962 0.00 -8.48 -6.69 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 25,035
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 3.64 2,430.09 0.00 0.00 0.00 0.07 -4.07%
EPS 0.41 -3,365.64 0.00 -1.67 -0.87 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2987 249.0575 0.00 -0.3634 -28.0579 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 - - - -
Price 0.60 0.69 0.60 0.00 0.00 0.00 -
P/RPS 5.26 7.35 0.00 0.00 0.00 0.00 -100.00%
P/EPS 46.15 -5.31 0.00 0.00 0.00 0.00 -100.00%
EY 2.17 -18.84 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/04 31/12/03 28/11/02 30/11/01 14/11/00 30/11/99 -
Price 0.65 0.74 0.60 0.00 0.00 0.00 -
P/RPS 5.70 7.88 0.00 0.00 0.00 0.00 -100.00%
P/EPS 50.00 -5.69 0.00 0.00 0.00 0.00 -100.00%
EY 2.00 -17.57 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.77 0.00 0.00 0.00 0.00 -100.00%

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