[HM] QoQ Quarter Result on 31-Dec-2014

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- 179.58%
YoY- 133.0%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 29,621 31,057 60,441 73,578 65,773 57,030 60,502 -37.85%
PBT -1,685 -2,327 -808 1,442 -468 -1,327 -49 955.19%
Tax -145 -217 -366 -453 -225 -261 -137 3.85%
NP -1,830 -2,544 -1,174 989 -693 -1,588 -186 358.51%
-
NP to SH -1,830 -2,273 -1,279 495 -622 -1,521 -77 725.03%
-
Tax Rate - - - 31.41% - - - -
Total Cost 31,451 33,601 61,615 72,589 66,466 58,618 60,688 -35.45%
-
Net Worth 64,834 69,938 69,407 68,722 73,573 74,707 65,603 -0.78%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 64,834 69,938 69,407 68,722 73,573 74,707 65,603 -0.78%
NOSH 435,714 874,230 852,666 825,000 888,571 894,705 770,000 -31.56%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -6.18% -8.19% -1.94% 1.34% -1.05% -2.78% -0.31% -
ROE -2.82% -3.25% -1.84% 0.72% -0.85% -2.04% -0.12% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.80 3.55 7.09 8.92 7.40 6.37 7.86 -9.19%
EPS -0.42 -0.26 -0.15 0.06 -0.07 -0.17 -0.01 1105.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1488 0.08 0.0814 0.0833 0.0828 0.0835 0.0852 44.97%
Adjusted Per Share Value based on latest NOSH - 825,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.22 7.57 14.74 17.94 16.04 13.91 14.75 -37.86%
EPS -0.45 -0.55 -0.31 0.12 -0.15 -0.37 -0.02 695.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1705 0.1692 0.1676 0.1794 0.1822 0.16 -0.79%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.12 0.05 0.06 0.055 0.065 0.06 0.065 -
P/RPS 0.00 0.00 0.00 0.62 0.88 0.94 0.83 -
P/EPS 0.00 0.00 0.00 91.67 -92.86 -35.29 -650.00 -
EY 0.00 0.00 0.00 1.09 -1.08 -2.83 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.66 0.79 0.72 0.76 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 22/05/15 24/02/15 25/11/14 22/08/14 23/05/14 -
Price 0.095 0.14 0.055 0.06 0.06 0.07 0.06 -
P/RPS 0.00 0.00 0.00 0.67 0.81 1.10 0.76 -
P/EPS 0.00 0.00 0.00 100.00 -85.71 -41.18 -600.00 -
EY 0.00 0.00 0.00 1.00 -1.17 -2.43 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.72 0.72 0.84 0.70 -

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