[HM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -190.71%
YoY- -736.16%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 61,415 57,718 58,562 50,480 38,183 10,418 18,713 120.36%
PBT -1,201 87 -971 -2,334 -817 -1,537 -1,499 -13.70%
Tax -292 -155 -314 -326 -66 -12 -9 910.82%
NP -1,493 -68 -1,285 -2,660 -883 -1,549 -1,508 -0.66%
-
NP to SH -1,500 -123 -1,185 -2,567 -883 -1,549 -1,508 -0.35%
-
Tax Rate - 178.16% - - - - - -
Total Cost 62,908 57,786 59,847 53,140 39,066 11,967 20,221 112.66%
-
Net Worth 75,264 52,705 66,754 59,665 40,773 40,074 41,872 47.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 75,264 52,705 66,754 59,665 40,773 40,074 41,872 47.67%
NOSH 882,352 615,000 789,999 693,783 519,411 499,677 502,666 45.36%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.43% -0.12% -2.19% -5.27% -2.31% -14.87% -8.06% -
ROE -1.99% -0.23% -1.78% -4.30% -2.17% -3.87% -3.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.96 9.39 7.41 7.28 7.35 2.08 3.72 51.66%
EPS -0.17 -0.02 -0.15 -0.37 -0.17 -0.31 -0.30 -31.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0857 0.0845 0.086 0.0785 0.0802 0.0833 1.58%
Adjusted Per Share Value based on latest NOSH - 693,783
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.74 3.52 3.57 3.08 2.33 0.64 1.14 120.31%
EPS -0.09 -0.01 -0.07 -0.16 -0.05 -0.09 -0.09 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0459 0.0321 0.0407 0.0364 0.0249 0.0244 0.0255 47.81%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.07 0.185 0.065 0.055 0.09 0.08 0.08 -
P/RPS 1.01 1.97 0.88 0.76 1.22 3.84 2.15 -39.48%
P/EPS -41.18 -925.00 -43.33 -14.86 -52.94 -25.81 -26.67 33.48%
EY -2.43 -0.11 -2.31 -6.73 -1.89 -3.88 -3.75 -25.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 2.16 0.77 0.64 1.15 1.00 0.96 -9.94%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 26/08/13 30/05/13 22/02/13 23/11/12 23/08/12 -
Price 0.07 0.065 0.09 0.065 0.07 0.08 0.08 -
P/RPS 1.01 0.69 1.21 0.89 0.95 3.84 2.15 -39.48%
P/EPS -41.18 -325.00 -60.00 -17.57 -41.18 -25.81 -26.67 33.48%
EY -2.43 -0.31 -1.67 -5.69 -2.43 -3.88 -3.75 -25.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 1.07 0.76 0.89 1.00 0.96 -9.94%

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