[HM] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 89.62%
YoY- 92.06%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 57,030 60,502 61,415 57,718 58,562 50,480 38,183 30.75%
PBT -1,327 -49 -1,201 87 -971 -2,334 -817 38.29%
Tax -261 -137 -292 -155 -314 -326 -66 150.70%
NP -1,588 -186 -1,493 -68 -1,285 -2,660 -883 48.04%
-
NP to SH -1,521 -77 -1,500 -123 -1,185 -2,567 -883 43.83%
-
Tax Rate - - - 178.16% - - - -
Total Cost 58,618 60,688 62,908 57,786 59,847 53,140 39,066 31.16%
-
Net Worth 74,707 65,603 75,264 52,705 66,754 59,665 40,773 49.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 74,707 65,603 75,264 52,705 66,754 59,665 40,773 49.90%
NOSH 894,705 770,000 882,352 615,000 789,999 693,783 519,411 43.83%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -2.78% -0.31% -2.43% -0.12% -2.19% -5.27% -2.31% -
ROE -2.04% -0.12% -1.99% -0.23% -1.78% -4.30% -2.17% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.37 7.86 6.96 9.39 7.41 7.28 7.35 -9.12%
EPS -0.17 -0.01 -0.17 -0.02 -0.15 -0.37 -0.17 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0852 0.0853 0.0857 0.0845 0.086 0.0785 4.21%
Adjusted Per Share Value based on latest NOSH - 615,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.91 14.75 14.97 14.07 14.28 12.31 9.31 30.78%
EPS -0.37 -0.02 -0.37 -0.03 -0.29 -0.63 -0.22 41.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1822 0.16 0.1835 0.1285 0.1628 0.1455 0.0994 49.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.06 0.065 0.07 0.185 0.065 0.055 0.09 -
P/RPS 0.94 0.83 1.01 1.97 0.88 0.76 1.22 -15.99%
P/EPS -35.29 -650.00 -41.18 -925.00 -43.33 -14.86 -52.94 -23.74%
EY -2.83 -0.15 -2.43 -0.11 -2.31 -6.73 -1.89 30.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.82 2.16 0.77 0.64 1.15 -26.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 23/05/14 26/02/14 28/11/13 26/08/13 30/05/13 22/02/13 -
Price 0.07 0.06 0.07 0.065 0.09 0.065 0.07 -
P/RPS 1.10 0.76 1.01 0.69 1.21 0.89 0.95 10.29%
P/EPS -41.18 -600.00 -41.18 -325.00 -60.00 -17.57 -41.18 0.00%
EY -2.43 -0.17 -2.43 -0.31 -1.67 -5.69 -2.43 0.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.70 0.82 0.76 1.07 0.76 0.89 -3.79%

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