[HM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -195.77%
YoY- 32.52%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 201,920 79,186 54,670 61,170 47,492 11,790 3,512 1385.97%
PBT -9,336 -4,161 -4,458 -3,614 -1,228 -2,390 -4,926 53.08%
Tax -1,304 -87 -28 -18 0 0 0 -
NP -10,640 -4,248 -4,486 -3,632 -1,228 -2,390 -4,926 67.01%
-
NP to SH -10,268 -4,248 -4,486 -3,632 -1,228 -2,390 -4,926 63.10%
-
Tax Rate - - - - - - - -
Total Cost 212,560 83,434 59,157 64,802 48,720 14,180 8,438 757.64%
-
Net Worth 59,665 38,329 38,553 38,787 37,848 9,738 8,553 264.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 59,665 38,329 38,553 38,787 37,848 9,738 8,553 264.65%
NOSH 693,783 488,275 480,714 465,641 438,571 148,447 145,472 183.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.27% -5.36% -8.21% -5.94% -2.59% -20.27% -140.28% -
ROE -17.21% -11.08% -11.64% -9.36% -3.24% -24.54% -57.60% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.10 16.22 11.37 13.14 10.83 7.94 2.41 425.52%
EPS -1.48 -0.87 -0.93 -0.78 -0.28 -1.61 -3.39 -42.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.0785 0.0802 0.0833 0.0863 0.0656 0.0588 28.81%
Adjusted Per Share Value based on latest NOSH - 502,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 49.23 19.31 13.33 14.91 11.58 2.87 0.86 1381.67%
EPS -2.50 -1.04 -1.09 -0.89 -0.30 -0.58 -1.20 63.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1455 0.0935 0.094 0.0946 0.0923 0.0237 0.0209 264.16%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.055 0.09 0.08 0.08 0.09 0.08 0.08 -
P/RPS 0.19 0.55 0.70 0.61 0.83 1.01 3.31 -85.09%
P/EPS -3.72 -10.34 -8.57 -10.26 -32.14 -4.97 -2.36 35.40%
EY -26.91 -9.67 -11.67 -9.75 -3.11 -20.13 -42.33 -26.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.15 1.00 0.96 1.04 1.22 1.36 -39.47%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 22/02/13 23/11/12 23/08/12 22/05/12 23/02/12 16/12/11 -
Price 0.065 0.07 0.08 0.08 0.07 0.10 0.08 -
P/RPS 0.22 0.43 0.70 0.61 0.65 1.26 3.31 -83.56%
P/EPS -4.39 -8.05 -8.57 -10.26 -25.00 -6.21 -2.36 51.19%
EY -22.77 -12.43 -11.67 -9.75 -4.00 -16.10 -42.33 -33.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.89 1.00 0.96 0.81 1.52 1.36 -32.13%

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