[HM] QoQ Annualized Quarter Result on 30-Sep-2014

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014
Profit Trend
QoQ- -4.19%
YoY- 35.55%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 182,996 241,764 256,883 274,957 235,064 242,008 228,175 -13.71%
PBT -6,270 -3,232 -402 -2,766 -2,752 -196 -4,419 26.34%
Tax -1,166 -1,464 -1,076 -934 -796 -548 -1,087 4.80%
NP -7,436 -4,696 -1,478 -3,700 -3,548 -744 -5,506 22.24%
-
NP to SH -7,104 -5,116 -1,725 -3,330 -3,196 -308 -5,375 20.49%
-
Tax Rate - - - - - - - -
Total Cost 190,432 246,460 258,361 278,658 238,612 242,752 233,681 -12.78%
-
Net Worth 69,307 69,407 71,846 70,698 74,129 65,603 67,424 1.85%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 69,307 69,407 71,846 70,698 74,129 65,603 67,424 1.85%
NOSH 866,341 852,666 862,499 853,846 887,777 770,000 790,441 6.32%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -4.06% -1.94% -0.58% -1.35% -1.51% -0.31% -2.41% -
ROE -10.25% -7.37% -2.40% -4.71% -4.31% -0.47% -7.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.12 28.35 29.78 32.20 26.48 31.43 28.87 -18.85%
EPS -0.82 -0.60 -0.20 -0.39 -0.36 -0.04 -0.68 13.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0814 0.0833 0.0828 0.0835 0.0852 0.0853 -4.19%
Adjusted Per Share Value based on latest NOSH - 888,571
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 11.15 14.74 15.66 16.76 14.33 14.75 13.91 -13.74%
EPS -0.43 -0.31 -0.11 -0.20 -0.19 -0.02 -0.33 19.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0422 0.0423 0.0438 0.0431 0.0452 0.04 0.0411 1.78%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.05 0.06 0.055 0.065 0.06 0.065 0.07 -
P/RPS 0.00 0.00 0.18 0.20 0.23 0.21 0.24 -
P/EPS 0.00 0.00 -27.50 -16.67 -16.67 -162.50 -10.29 -
EY 0.00 0.00 -3.64 -6.00 -6.00 -0.62 -9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.66 0.79 0.72 0.76 0.82 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 22/05/15 24/02/15 25/11/14 22/08/14 23/05/14 26/02/14 -
Price 0.14 0.055 0.06 0.06 0.07 0.06 0.07 -
P/RPS 0.00 0.00 0.20 0.19 0.26 0.19 0.24 -
P/EPS 0.00 0.00 -30.00 -15.38 -19.44 -150.00 -10.29 -
EY 0.00 0.00 -3.33 -6.50 -5.14 -0.67 -9.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.72 0.72 0.84 0.70 0.82 -

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