[HM] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.46%
YoY- -15.11%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 61,170 47,492 11,790 3,512 3,120 2,776 10,200 230.44%
PBT -3,614 -1,228 -2,390 -4,926 -5,382 -5,396 -2,160 40.98%
Tax -18 0 0 0 0 0 5 -
NP -3,632 -1,228 -2,390 -4,926 -5,382 -5,396 -2,155 41.66%
-
NP to SH -3,632 -1,228 -2,390 -4,926 -5,382 -5,396 -2,155 41.66%
-
Tax Rate - - - - - - - -
Total Cost 64,802 48,720 14,180 8,438 8,502 8,172 12,355 202.18%
-
Net Worth 38,787 37,848 9,738 8,553 8,072 9,428 10,778 135.01%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 38,787 37,848 9,738 8,553 8,072 9,428 10,778 135.01%
NOSH 465,641 438,571 148,447 145,472 144,677 145,053 140,522 122.42%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -5.94% -2.59% -20.27% -140.28% -172.50% -194.38% -21.13% -
ROE -9.36% -3.24% -24.54% -57.60% -66.67% -57.23% -19.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 13.14 10.83 7.94 2.41 2.16 1.91 7.26 48.56%
EPS -0.78 -0.28 -1.61 -3.39 -3.72 -3.72 -1.53 -36.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0863 0.0656 0.0588 0.0558 0.065 0.0767 5.66%
Adjusted Per Share Value based on latest NOSH - 145,362
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.91 11.58 2.87 0.86 0.76 0.68 2.49 230.11%
EPS -0.89 -0.30 -0.58 -1.20 -1.31 -1.32 -0.53 41.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0946 0.0923 0.0237 0.0209 0.0197 0.023 0.0263 134.94%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.08 0.09 0.08 0.08 0.12 0.10 0.08 -
P/RPS 0.61 0.83 1.01 3.31 5.56 5.23 1.10 -32.52%
P/EPS -10.26 -32.14 -4.97 -2.36 -3.23 -2.69 -5.22 56.97%
EY -9.75 -3.11 -20.13 -42.33 -31.00 -37.20 -19.17 -36.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 1.22 1.36 2.15 1.54 1.04 -5.20%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 23/08/12 22/05/12 23/02/12 16/12/11 10/08/11 13/05/11 23/02/11 -
Price 0.08 0.07 0.10 0.08 0.07 0.09 0.08 -
P/RPS 0.61 0.65 1.26 3.31 3.25 4.70 1.10 -32.52%
P/EPS -10.26 -25.00 -6.21 -2.36 -1.88 -2.42 -5.22 56.97%
EY -9.75 -4.00 -16.10 -42.33 -53.14 -41.33 -19.17 -36.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.81 1.52 1.36 1.25 1.38 1.04 -5.20%

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