[HM] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -1184.21%
YoY- 40.2%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,242 1,671 7,452 5,498 3,730 1,620 6,024 -20.89%
PBT -1,661 -770 56 -234 -10 -134 -1,276 19.27%
Tax -1 -1 -12 -10 -9 -5 -50 -92.68%
NP -1,662 -771 44 -244 -19 -139 -1,326 16.29%
-
NP to SH -1,662 -771 44 -244 -19 -139 -1,326 16.29%
-
Tax Rate - - 21.43% - - - - -
Total Cost 5,904 2,442 7,408 5,742 3,749 1,759 7,350 -13.62%
-
Net Worth 18,928 19,640 22,894 19,776 29,583 19,561 20,454 -5.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 18,928 19,640 22,894 19,776 29,583 19,561 20,454 -5.05%
NOSH 131,904 130,677 146,666 128,421 190,000 126,363 131,287 0.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -39.18% -46.14% 0.59% -4.44% -0.51% -8.58% -22.01% -
ROE -8.78% -3.93% 0.19% -1.23% -0.06% -0.71% -6.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.22 1.28 5.08 4.28 1.96 1.28 4.59 -21.09%
EPS -1.26 -0.59 0.03 -0.19 -0.01 -0.11 -1.01 15.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.1503 0.1561 0.154 0.1557 0.1548 0.1558 -5.34%
Adjusted Per Share Value based on latest NOSH - 131,764
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 0.34 0.14 0.61 0.45 0.30 0.13 0.49 -21.67%
EPS -0.14 -0.06 0.00 -0.02 0.00 -0.01 -0.11 17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0154 0.016 0.0186 0.0161 0.024 0.0159 0.0166 -4.89%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.19 0.17 0.15 0.14 0.17 0.17 0.12 -
P/RPS 5.91 13.29 2.95 3.27 8.66 13.26 2.62 72.25%
P/EPS -15.08 -28.81 500.00 -73.68 -1,700.00 -154.55 -11.88 17.28%
EY -6.63 -3.47 0.20 -1.36 -0.06 -0.65 -8.42 -14.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.13 0.96 0.91 1.09 1.10 0.77 43.37%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 15/02/07 23/11/06 23/08/06 25/05/06 23/02/06 -
Price 0.17 0.17 0.15 0.14 0.14 0.17 0.16 -
P/RPS 5.29 13.29 2.95 3.27 7.13 13.26 3.49 32.05%
P/EPS -13.49 -28.81 500.00 -73.68 -1,400.00 -154.55 -15.84 -10.17%
EY -7.41 -3.47 0.20 -1.36 -0.07 -0.65 -6.31 11.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.13 0.96 0.91 0.90 1.10 1.03 9.51%

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