[HM] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -171.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,330 1,802 1,711 1,181 1,972 2,240 0 -
PBT -900 45 32 -452 670 910 0 -
Tax -18 -7 -9 -17 -13 -236 0 -
NP -918 38 23 -469 657 674 0 -
-
NP to SH -918 38 23 -469 657 907 0 -
-
Tax Rate - 15.56% 28.12% - 1.94% 25.93% - -
Total Cost 2,248 1,764 1,688 1,650 1,315 1,566 0 -
-
Net Worth 20,432 14,642 13,328 15,242 13,326 584,511 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 20,432 14,642 13,328 15,242 13,326 584,511 0 -
NOSH 131,142 126,666 115,000 130,277 109,499 1,007,777 0 -
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -69.02% 2.11% 1.34% -39.71% 33.32% 30.09% 0.00% -
ROE -4.49% 0.26% 0.17% -3.08% 4.93% 0.16% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1.01 1.42 1.49 0.91 1.80 0.22 0.00 -
EPS -0.70 0.03 0.02 -0.36 0.60 0.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1558 0.1156 0.1159 0.117 0.1217 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,277
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.08 0.11 0.10 0.07 0.12 0.14 0.00 -
EPS -0.06 0.00 0.00 -0.03 0.04 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0125 0.0089 0.0081 0.0093 0.0081 0.3563 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 0.12 0.24 0.23 0.25 0.31 0.00 0.00 -
P/RPS 11.83 16.87 15.46 27.58 17.21 0.00 0.00 -
P/EPS -17.14 800.00 1,150.00 -69.44 51.67 0.00 0.00 -
EY -5.83 0.13 0.09 -1.44 1.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 2.08 1.98 2.14 2.55 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 23/08/05 26/05/05 01/03/05 01/12/04 - -
Price 0.16 0.14 0.20 0.21 0.31 0.00 0.00 -
P/RPS 15.78 9.84 13.44 23.17 17.21 0.00 0.00 -
P/EPS -22.86 466.67 1,000.00 -58.33 51.67 0.00 0.00 -
EY -4.38 0.21 0.10 -1.71 1.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.21 1.73 1.79 2.55 0.00 0.00 -

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