[HM] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 52.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 6,480 6,024 6,258 5,784 4,724 8,509 8,716 -17.94%
PBT -536 -1,276 -500 -840 -1,808 3,316 3,528 -
Tax -20 -50 -44 -52 -68 -1,038 -1,366 -94.03%
NP -556 -1,326 -544 -892 -1,876 2,278 2,161 -
-
NP to SH -556 -1,326 -544 -892 -1,876 3,291 3,512 -
-
Tax Rate - - - - - 31.30% 38.72% -
Total Cost 7,036 7,350 6,802 6,676 6,600 6,231 6,554 4.84%
-
Net Worth 19,561 20,454 15,214 15,203 15,242 13,576 565,822 -89.40%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 19,561 20,454 15,214 15,203 15,242 13,576 565,822 -89.40%
NOSH 126,363 131,287 131,612 131,176 130,277 111,559 975,555 -74.43%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -8.58% -22.01% -8.69% -15.42% -39.71% 26.77% 24.80% -
ROE -2.84% -6.48% -3.58% -5.87% -12.31% 24.24% 0.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.13 4.59 4.76 4.41 3.63 7.63 0.89 221.82%
EPS -0.44 -1.01 -0.41 -0.68 -1.44 2.95 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1548 0.1558 0.1156 0.1159 0.117 0.1217 0.58 -58.57%
Adjusted Per Share Value based on latest NOSH - 115,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.58 1.47 1.53 1.41 1.15 2.07 2.13 -18.07%
EPS -0.14 -0.32 -0.13 -0.22 -0.46 0.80 0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0477 0.0499 0.0371 0.0371 0.0372 0.0331 1.3796 -89.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.17 0.12 0.24 0.23 0.25 0.31 0.00 -
P/RPS 3.32 2.62 5.05 5.22 6.89 4.06 0.00 -
P/EPS -38.64 -11.88 -58.06 -33.82 -17.36 10.51 0.00 -
EY -2.59 -8.42 -1.72 -2.96 -5.76 9.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.77 2.08 1.98 2.14 2.55 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 23/02/06 24/11/05 23/08/05 26/05/05 01/03/05 01/12/04 -
Price 0.17 0.16 0.14 0.20 0.21 0.31 0.00 -
P/RPS 3.32 3.49 2.94 4.54 5.79 4.06 0.00 -
P/EPS -38.64 -15.84 -33.87 -29.41 -14.58 10.51 0.00 -
EY -2.59 -6.31 -2.95 -3.40 -6.86 9.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.03 1.21 1.73 1.79 2.55 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