[HM] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 0.26%
YoY- -7.68%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 47,492 11,790 3,512 3,120 2,776 10,200 4,225 401.06%
PBT -1,228 -2,390 -4,926 -5,382 -5,396 -2,160 -4,281 -56.47%
Tax 0 0 0 0 0 5 1 -
NP -1,228 -2,390 -4,926 -5,382 -5,396 -2,155 -4,280 -56.46%
-
NP to SH -1,228 -2,390 -4,926 -5,382 -5,396 -2,155 -4,280 -56.46%
-
Tax Rate - - - - - - - -
Total Cost 48,720 14,180 8,438 8,502 8,172 12,355 8,505 219.81%
-
Net Worth 37,848 9,738 8,553 8,072 9,428 10,778 10,255 138.63%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 37,848 9,738 8,553 8,072 9,428 10,778 10,255 138.63%
NOSH 438,571 148,447 145,472 144,677 145,053 140,522 138,961 115.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -2.59% -20.27% -140.28% -172.50% -194.38% -21.13% -101.29% -
ROE -3.24% -24.54% -57.60% -66.67% -57.23% -19.99% -41.73% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 10.83 7.94 2.41 2.16 1.91 7.26 3.04 133.07%
EPS -0.28 -1.61 -3.39 -3.72 -3.72 -1.53 -3.08 -79.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.0656 0.0588 0.0558 0.065 0.0767 0.0738 10.98%
Adjusted Per Share Value based on latest NOSH - 144,301
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 11.58 2.87 0.86 0.76 0.68 2.49 1.03 401.11%
EPS -0.30 -0.58 -1.20 -1.31 -1.32 -0.53 -1.04 -56.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0923 0.0237 0.0209 0.0197 0.023 0.0263 0.025 138.68%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.08 0.08 0.12 0.10 0.08 0.07 -
P/RPS 0.83 1.01 3.31 5.56 5.23 1.10 2.30 -49.28%
P/EPS -32.14 -4.97 -2.36 -3.23 -2.69 -5.22 -2.27 484.31%
EY -3.11 -20.13 -42.33 -31.00 -37.20 -19.17 -44.00 -82.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.22 1.36 2.15 1.54 1.04 0.95 6.21%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 16/12/11 10/08/11 13/05/11 23/02/11 24/11/10 -
Price 0.07 0.10 0.08 0.07 0.09 0.08 0.08 -
P/RPS 0.65 1.26 3.31 3.25 4.70 1.10 2.63 -60.58%
P/EPS -25.00 -6.21 -2.36 -1.88 -2.42 -5.22 -2.60 351.55%
EY -4.00 -16.10 -42.33 -53.14 -41.33 -19.17 -38.50 -77.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.52 1.36 1.25 1.38 1.04 1.08 -17.43%

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