[HM] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -201.52%
YoY- 19.72%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 7,956 8,928 7,268 9,898 12,206 12,130 11,160 -20.18%
PBT -2,448 -1,366 -3,152 -3,168 -1,050 -694 -1,504 38.32%
Tax 0 0 0 0 0 0 0 -
NP -2,448 -1,366 -3,152 -3,168 -1,050 -694 -1,504 38.32%
-
NP to SH -2,448 -1,366 -3,152 -3,168 -1,050 -694 -1,504 38.32%
-
Tax Rate - - - - - - - -
Total Cost 10,404 10,294 10,420 13,066 13,257 12,824 12,664 -12.27%
-
Net Worth 11,650 12,727 12,621 13,421 15,786 16,482 15,986 -19.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 11,650 12,727 12,621 13,421 15,786 16,482 15,986 -19.00%
NOSH 132,086 131,346 131,333 131,452 131,333 133,461 129,655 1.24%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -30.77% -15.30% -43.37% -32.01% -8.61% -5.72% -13.48% -
ROE -21.01% -10.73% -24.97% -23.60% -6.66% -4.21% -9.41% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.02 6.80 5.53 7.53 9.29 9.09 8.61 -21.20%
EPS -1.85 -1.04 -2.40 -2.41 -0.80 -0.52 -1.16 36.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.0969 0.0961 0.1021 0.1202 0.1235 0.1233 -19.99%
Adjusted Per Share Value based on latest NOSH - 131,491
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.94 2.18 1.77 2.41 2.98 2.96 2.72 -20.15%
EPS -0.60 -0.33 -0.77 -0.77 -0.26 -0.17 -0.37 37.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.031 0.0308 0.0327 0.0385 0.0402 0.039 -19.04%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.08 0.08 0.07 0.07 0.16 0.12 0.16 -
P/RPS 1.33 1.18 1.26 0.93 1.72 1.32 1.86 -20.02%
P/EPS -4.32 -7.69 -2.92 -2.90 -20.00 -23.08 -13.79 -53.84%
EY -23.17 -13.00 -34.29 -34.43 -5.00 -4.33 -7.25 116.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 0.73 0.69 1.33 0.97 1.30 -21.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 19/08/09 20/05/09 25/02/09 19/11/08 20/08/08 22/05/08 -
Price 0.06 0.08 0.07 0.08 0.08 0.15 0.14 -
P/RPS 1.00 1.18 1.26 1.06 0.86 1.65 1.63 -27.77%
P/EPS -3.24 -7.69 -2.92 -3.32 -10.00 -28.85 -12.07 -58.35%
EY -30.89 -13.00 -34.29 -30.13 -10.00 -3.47 -8.29 140.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.83 0.73 0.78 0.67 1.21 1.14 -29.11%

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