[HARNLEN] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 142.72%
YoY- 134.0%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 90,709 68,443 62,737 72,834 12,851 0 0 -
PBT 16,348 7,745 10,062 10,694 -16,644 -6,196 -31,655 -
Tax -6,570 -3,138 -5,275 -4,641 -1,157 0 21,891 -
NP 9,778 4,607 4,787 6,053 -17,801 -6,196 -9,764 -
-
NP to SH 9,788 4,632 4,822 6,053 -17,801 -6,196 -31,655 -
-
Tax Rate 40.19% 40.52% 52.42% 43.40% - - - -
Total Cost 80,931 63,836 57,950 66,781 30,652 6,196 9,764 42.23%
-
Net Worth 206,018 196,236 169,217 174,516 145,514,985 0 -212,304 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 206,018 196,236 169,217 174,516 145,514,985 0 -212,304 -
NOSH 185,602 185,830 175,555 186,230 151,262,976 26,673 25,035 39.61%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.78% 6.73% 7.63% 8.31% -138.52% 0.00% 0.00% -
ROE 4.75% 2.36% 2.85% 3.47% -0.01% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 48.87 36.83 35.74 39.11 0.01 0.00 0.00 -
EPS 5.27 2.49 2.75 3.25 -0.01 -23.23 -126.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.056 0.9639 0.9371 0.962 0.00 -8.48 -
Adjusted Per Share Value based on latest NOSH - 186,230
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 15.53 11.71 10.74 12.47 2.20 0.00 0.00 -
EPS 1.68 0.79 0.83 1.04 -3.05 -1.06 -5.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3359 0.2896 0.2987 249.0688 0.00 -0.3634 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.74 0.47 0.51 0.60 0.69 0.60 0.00 -
P/RPS 1.51 1.28 1.43 1.53 8,121.66 0.00 0.00 -
P/EPS 14.03 18.86 18.57 18.46 -5,863.24 -2.58 0.00 -
EY 7.13 5.30 5.39 5.42 -0.02 -38.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.45 0.53 0.64 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 01/12/06 29/11/05 29/11/04 31/12/03 28/11/02 30/11/01 -
Price 0.89 0.52 0.50 0.65 0.74 0.60 0.00 -
P/RPS 1.82 1.41 1.40 1.66 8,710.19 0.00 0.00 -
P/EPS 16.88 20.86 18.20 20.00 -6,288.11 -2.58 0.00 -
EY 5.93 4.79 5.49 5.00 -0.02 -38.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.49 0.52 0.69 0.77 0.00 0.00 -

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