[HM] QoQ Cumulative 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- -26.24%
YoY- -77.74%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 166,760 109,042 50,480 79,186 41,003 30,585 11,873 481.19%
PBT -3,218 -3,305 -2,334 -4,161 -3,344 -1,807 -307 378.27%
Tax -795 -640 -326 -87 -21 -9 0 -
NP -4,013 -3,945 -2,660 -4,248 -3,365 -1,816 -307 454.04%
-
NP to SH -3,875 -3,752 -2,567 -4,248 -3,365 -1,816 -307 441.27%
-
Tax Rate - - - - - - - -
Total Cost 170,773 112,987 53,140 83,434 44,368 32,401 12,180 480.51%
-
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 775,000 707,924 693,783 488,275 480,714 465,641 438,571 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 -5.83% -6.27% -4.30% -11.08% -8.73% -4.68% -0.81% -
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 21.52 15.40 7.28 16.22 8.53 6.57 2.71 297.52%
EPS -0.50 -0.53 -0.37 -0.87 -0.70 -0.39 -0.07 270.44%
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 40.66 26.59 12.31 19.31 10.00 7.46 2.89 481.85%
EPS -0.94 -0.91 -0.63 -1.04 -0.82 -0.44 -0.07 464.07%
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 0.86 0.42 0.76 0.55 0.94 1.22 3.32 -59.33%
P/EPS -37.00 -12.26 -14.86 -10.34 -11.43 -20.51 -128.57 -56.37%
EY -2.70 -8.15 -6.73 -9.67 -8.75 -4.87 -0.78 128.65%
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 0.30 0.58 0.89 0.43 0.94 1.22 2.59 -76.20%
P/EPS -13.00 -16.98 -17.57 -8.05 -11.43 -20.51 -100.00 -74.30%
EY -7.69 -5.89 -5.69 -12.43 -8.75 -4.87 -1.00 289.11%
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