[HM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 90.47%
YoY- 51.23%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 9,898 9,155 6,065 2,790 6,790 4,991 4,242 75.46%
PBT -3,168 -788 -347 -376 -3,945 -2,795 -1,661 53.49%
Tax 0 0 0 0 -1 -1 -1 -
NP -3,168 -788 -347 -376 -3,946 -2,796 -1,662 53.43%
-
NP to SH -3,168 -788 -347 -376 -3,946 -2,796 -1,662 53.43%
-
Tax Rate - - - - - - - -
Total Cost 13,066 9,943 6,412 3,166 10,736 7,787 5,904 69.41%
-
Net Worth 13,421 15,786 16,482 15,986 16,599 17,791 18,928 -20.40%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 13,421 15,786 16,482 15,986 16,599 17,791 18,928 -20.40%
NOSH 131,452 131,333 133,461 129,655 131,533 131,886 131,904 -0.22%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -32.01% -8.61% -5.72% -13.48% -58.11% -56.02% -39.18% -
ROE -23.60% -4.99% -2.11% -2.35% -23.77% -15.72% -8.78% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.53 6.97 4.54 2.15 5.16 3.78 3.22 75.72%
EPS -2.41 -0.60 -0.26 -0.29 -3.00 -2.12 -1.26 53.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.1202 0.1235 0.1233 0.1262 0.1349 0.1435 -20.21%
Adjusted Per Share Value based on latest NOSH - 129,655
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.60 0.56 0.37 0.17 0.41 0.30 0.26 74.18%
EPS -0.19 -0.05 -0.02 -0.02 -0.24 -0.17 -0.10 53.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0096 0.01 0.0097 0.0101 0.0108 0.0115 -20.10%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.07 0.16 0.12 0.16 0.16 0.18 0.19 -
P/RPS 0.93 2.30 2.64 7.44 3.10 4.76 5.91 -70.68%
P/EPS -2.90 -26.67 -46.15 -55.17 -5.33 -8.49 -15.08 -66.51%
EY -34.43 -3.75 -2.17 -1.81 -18.75 -11.78 -6.63 198.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.33 0.97 1.30 1.27 1.33 1.32 -34.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 20/08/08 22/05/08 21/02/08 22/11/07 22/08/07 -
Price 0.08 0.08 0.15 0.14 0.16 0.16 0.17 -
P/RPS 1.06 1.15 3.30 6.51 3.10 4.23 5.29 -65.59%
P/EPS -3.32 -13.33 -57.69 -48.28 -5.33 -7.55 -13.49 -60.56%
EY -30.13 -7.50 -1.73 -2.07 -18.75 -13.25 -7.41 153.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 1.21 1.14 1.27 1.19 1.18 -24.02%

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