[HM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.32%
YoY- -77.74%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 222,346 218,084 201,920 79,186 54,670 61,170 47,492 179.59%
PBT -4,290 -6,610 -9,336 -4,161 -4,458 -3,614 -1,228 130.06%
Tax -1,060 -1,280 -1,304 -87 -28 -18 0 -
NP -5,350 -7,890 -10,640 -4,248 -4,486 -3,632 -1,228 166.51%
-
NP to SH -5,166 -7,504 -10,268 -4,248 -4,486 -3,632 -1,228 160.37%
-
Tax Rate - - - - - - - -
Total Cost 227,697 225,974 212,560 83,434 59,157 64,802 48,720 179.27%
-
Net Worth 66,417 59,819 59,665 38,329 38,553 38,787 37,848 45.43%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 66,417 59,819 59,665 38,329 38,553 38,787 37,848 45.43%
NOSH 774,999 707,924 693,783 488,275 480,714 465,641 438,571 46.11%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -2.41% -3.62% -5.27% -5.36% -8.21% -5.94% -2.59% -
ROE -7.78% -12.54% -17.21% -11.08% -11.64% -9.36% -3.24% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.69 30.81 29.10 16.22 11.37 13.14 10.83 91.34%
EPS -0.67 -1.06 -1.48 -0.87 -0.93 -0.78 -0.28 78.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0857 0.0845 0.086 0.0785 0.0802 0.0833 0.0863 -0.46%
Adjusted Per Share Value based on latest NOSH - 519,411
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 54.21 53.17 49.23 19.31 13.33 14.91 11.58 179.58%
EPS -1.26 -1.83 -2.50 -1.04 -1.09 -0.89 -0.30 160.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1619 0.1459 0.1455 0.0935 0.094 0.0946 0.0923 45.39%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.185 0.065 0.055 0.09 0.08 0.08 0.09 -
P/RPS 0.64 0.21 0.19 0.55 0.70 0.61 0.83 -15.89%
P/EPS -27.75 -6.13 -3.72 -10.34 -8.57 -10.26 -32.14 -9.31%
EY -3.60 -16.31 -26.91 -9.67 -11.67 -9.75 -3.11 10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 0.77 0.64 1.15 1.00 0.96 1.04 62.71%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 26/08/13 30/05/13 22/02/13 23/11/12 23/08/12 22/05/12 -
Price 0.065 0.09 0.065 0.07 0.08 0.08 0.07 -
P/RPS 0.23 0.29 0.22 0.43 0.70 0.61 0.65 -49.94%
P/EPS -9.75 -8.49 -4.39 -8.05 -8.57 -10.26 -25.00 -46.58%
EY -10.26 -11.78 -22.77 -12.43 -11.67 -9.75 -4.00 87.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.07 0.76 0.89 1.00 0.96 0.81 -4.15%

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