[HM] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 48.62%
YoY- 77.24%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,186 54,670 61,170 47,492 11,790 3,512 3,120 755.21%
PBT -4,161 -4,458 -3,614 -1,228 -2,390 -4,926 -5,382 -15.69%
Tax -87 -28 -18 0 0 0 0 -
NP -4,248 -4,486 -3,632 -1,228 -2,390 -4,926 -5,382 -14.53%
-
NP to SH -4,248 -4,486 -3,632 -1,228 -2,390 -4,926 -5,382 -14.53%
-
Tax Rate - - - - - - - -
Total Cost 83,434 59,157 64,802 48,720 14,180 8,438 8,502 355.20%
-
Net Worth 38,329 38,553 38,787 37,848 9,738 8,553 8,072 181.17%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 38,329 38,553 38,787 37,848 9,738 8,553 8,072 181.17%
NOSH 488,275 480,714 465,641 438,571 148,447 145,472 144,677 124.16%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.36% -8.21% -5.94% -2.59% -20.27% -140.28% -172.50% -
ROE -11.08% -11.64% -9.36% -3.24% -24.54% -57.60% -66.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.22 11.37 13.14 10.83 7.94 2.41 2.16 281.13%
EPS -0.87 -0.93 -0.78 -0.28 -1.61 -3.39 -3.72 -61.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0785 0.0802 0.0833 0.0863 0.0656 0.0588 0.0558 25.42%
Adjusted Per Share Value based on latest NOSH - 438,571
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.83 3.33 3.73 2.89 0.72 0.21 0.19 756.12%
EPS -0.26 -0.27 -0.22 -0.07 -0.15 -0.30 -0.33 -14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 0.0235 0.0236 0.0231 0.0059 0.0052 0.0049 182.24%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.08 0.08 0.09 0.08 0.08 0.12 -
P/RPS 0.55 0.70 0.61 0.83 1.01 3.31 5.56 -78.46%
P/EPS -10.34 -8.57 -10.26 -32.14 -4.97 -2.36 -3.23 116.44%
EY -9.67 -11.67 -9.75 -3.11 -20.13 -42.33 -31.00 -53.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.00 0.96 1.04 1.22 1.36 2.15 -33.98%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 23/08/12 22/05/12 23/02/12 16/12/11 10/08/11 -
Price 0.07 0.08 0.08 0.07 0.10 0.08 0.07 -
P/RPS 0.43 0.70 0.61 0.65 1.26 3.31 3.25 -73.87%
P/EPS -8.05 -8.57 -10.26 -25.00 -6.21 -2.36 -1.88 162.52%
EY -12.43 -11.67 -9.75 -4.00 -16.10 -42.33 -53.14 -61.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 0.96 0.81 1.52 1.36 1.25 -20.18%

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