[HARNLEN] YoY 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- -818.34%
View:
Show?
Quarter Result
31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 CAGR
Revenue 27,678 38,127 0 72,002 58,688 -45.27%
PBT -9,492 -1,369 0 -184 -14,907 -30.37%
Tax 248 443 0 -249 482 -41.32%
NP -9,244 -926 0 -433 -14,425 -30.02%
-
NP to SH -7,613 -829 0 -558 -14,260 -39.55%
-
Tax Rate - - - - - -
Total Cost 36,922 39,053 0 72,435 73,113 -42.19%
-
Net Worth 580,006 298,249 325,174 312,834 308,380 65.98%
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 580,006 298,249 325,174 312,834 308,380 65.98%
NOSH 552,970 206,966 207,117 210,499 206,966 119.97%
Ratio Analysis
31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 CAGR
NP Margin -33.40% -2.43% 0.00% -0.60% -24.58% -
ROE -1.31% -0.28% 0.00% -0.18% -4.62% -
Per Share
31/03/23 31/03/22 31/05/22 30/09/21 31/12/21 CAGR
RPS 5.49 18.41 0.00 37.75 28.36 -73.21%
EPS -1.51 -0.40 0.00 -0.29 -6.89 -70.40%
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 4.74 6.53 0.00 12.32 10.05 -45.27%
EPS -1.30 -0.14 0.00 -0.10 -2.44 -39.65%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9928 0.5105 0.5566 0.5355 0.5278 66.00%
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 13.58 4.67 0.00 2.08 2.47 292.45%
P/EPS -49.36 -214.86 0.00 -268.35 -10.16 255.38%
EY -2.03 -0.47 0.00 -0.37 -9.84 -71.81%
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 14.21 6.36 0.00 1.79 3.35 218.72%
P/EPS -51.67 -292.31 0.00 -230.75 -13.79 188.53%
EY -1.94 -0.34 0.00 -0.43 -7.25 -65.26%
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