[HM] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -32.91%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 10,109 10,201 5,085 5,136 6,852 7,883 6,710 31.45%
PBT -1,807 -2,155 -3,222 -3,663 -2,756 -1,847 -4,216 -43.18%
Tax 5 5 1 0 0 0 0 -
NP -1,802 -2,150 -3,221 -3,663 -2,756 -1,847 -4,216 -43.28%
-
NP to SH -1,802 -2,150 -3,221 -3,663 -2,756 -1,847 -4,216 -43.28%
-
Tax Rate - - - - - - - -
Total Cost 11,911 12,351 8,306 8,799 9,608 9,730 10,926 5.92%
-
Net Worth 9,428 11,137 10,708 11,143 9,905 9,702 11,556 -12.69%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 9,428 11,137 10,708 11,143 9,905 9,702 11,556 -12.69%
NOSH 145,053 145,205 145,102 140,701 131,550 110,000 131,022 7.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -17.83% -21.08% -63.34% -71.32% -40.22% -23.43% -62.83% -
ROE -19.11% -19.30% -30.08% -32.87% -27.82% -19.04% -36.48% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.97 7.03 3.50 3.65 5.21 7.17 5.12 22.85%
EPS -1.24 -1.48 -2.22 -2.60 -2.10 -1.68 -3.22 -47.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.0767 0.0738 0.0792 0.0753 0.0882 0.0882 -18.42%
Adjusted Per Share Value based on latest NOSH - 140,701
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.46 2.49 1.24 1.25 1.67 1.92 1.64 31.06%
EPS -0.44 -0.52 -0.79 -0.89 -0.67 -0.45 -1.03 -43.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.0272 0.0261 0.0272 0.0242 0.0237 0.0282 -12.71%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.10 0.08 0.07 0.08 0.09 0.08 0.08 -
P/RPS 1.43 1.14 2.00 2.19 1.73 1.12 1.56 -5.64%
P/EPS -8.05 -5.40 -3.15 -3.07 -4.30 -4.76 -2.49 118.79%
EY -12.42 -18.51 -31.71 -32.54 -23.28 -20.99 -40.22 -54.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.04 0.95 1.01 1.20 0.91 0.91 42.05%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 13/05/11 23/02/11 24/11/10 18/08/10 19/05/10 24/02/10 20/11/09 -
Price 0.09 0.08 0.08 0.07 0.08 0.09 0.06 -
P/RPS 1.29 1.14 2.28 1.92 1.54 1.26 1.17 6.73%
P/EPS -7.24 -5.40 -3.60 -2.69 -3.82 -5.36 -1.86 147.65%
EY -13.80 -18.51 -27.75 -37.19 -26.19 -18.66 -53.63 -59.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.04 1.08 0.88 1.06 1.02 0.68 60.36%

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