[HM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -23.53%
YoY- 8.93%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 218,084 201,920 79,186 54,670 61,170 47,492 11,790 600.66%
PBT -6,610 -9,336 -4,161 -4,458 -3,614 -1,228 -2,390 97.15%
Tax -1,280 -1,304 -87 -28 -18 0 0 -
NP -7,890 -10,640 -4,248 -4,486 -3,632 -1,228 -2,390 121.87%
-
NP to SH -7,504 -10,268 -4,248 -4,486 -3,632 -1,228 -2,390 114.56%
-
Tax Rate - - - - - - - -
Total Cost 225,974 212,560 83,434 59,157 64,802 48,720 14,180 534.33%
-
Net Worth 59,819 59,665 38,329 38,553 38,787 37,848 9,738 235.78%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 59,819 59,665 38,329 38,553 38,787 37,848 9,738 235.78%
NOSH 707,924 693,783 488,275 480,714 465,641 438,571 148,447 183.58%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.62% -5.27% -5.36% -8.21% -5.94% -2.59% -20.27% -
ROE -12.54% -17.21% -11.08% -11.64% -9.36% -3.24% -24.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.81 29.10 16.22 11.37 13.14 10.83 7.94 147.13%
EPS -1.06 -1.48 -0.87 -0.93 -0.78 -0.28 -1.61 -24.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.086 0.0785 0.0802 0.0833 0.0863 0.0656 18.40%
Adjusted Per Share Value based on latest NOSH - 499,677
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 13.29 12.31 4.83 3.33 3.73 2.89 0.72 599.68%
EPS -0.46 -0.63 -0.26 -0.27 -0.22 -0.07 -0.15 111.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0364 0.0234 0.0235 0.0236 0.0231 0.0059 237.37%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.065 0.055 0.09 0.08 0.08 0.09 0.08 -
P/RPS 0.21 0.19 0.55 0.70 0.61 0.83 1.01 -64.93%
P/EPS -6.13 -3.72 -10.34 -8.57 -10.26 -32.14 -4.97 15.02%
EY -16.31 -26.91 -9.67 -11.67 -9.75 -3.11 -20.13 -13.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.64 1.15 1.00 0.96 1.04 1.22 -26.44%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 22/02/13 23/11/12 23/08/12 22/05/12 23/02/12 -
Price 0.09 0.065 0.07 0.08 0.08 0.07 0.10 -
P/RPS 0.29 0.22 0.43 0.70 0.61 0.65 1.26 -62.47%
P/EPS -8.49 -4.39 -8.05 -8.57 -10.26 -25.00 -6.21 23.20%
EY -11.78 -22.77 -12.43 -11.67 -9.75 -4.00 -16.10 -18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.76 0.89 1.00 0.96 0.81 1.52 -20.88%

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