[HM] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -29.97%
YoY- 36.06%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 22,969 11,790 9,666 10,044 10,109 10,201 5,085 173.00%
PBT -1,347 -2,389 -2,638 -2,347 -1,807 -2,155 -3,222 -44.05%
Tax 0 0 4 5 5 5 1 -
NP -1,347 -2,389 -2,634 -2,342 -1,802 -2,150 -3,221 -44.04%
-
NP to SH -1,347 -2,389 -2,634 -2,342 -1,802 -2,150 -3,221 -44.04%
-
Tax Rate - - - - - - - -
Total Cost 24,316 14,179 12,300 12,386 11,911 12,351 8,306 104.51%
-
Net Worth 37,848 10,440 8,547 8,051 9,428 11,137 10,708 131.85%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 37,848 10,440 8,547 8,051 9,428 11,137 10,708 131.85%
NOSH 438,571 159,146 145,362 144,301 145,053 145,205 145,102 108.90%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -5.86% -20.26% -27.25% -23.32% -17.83% -21.08% -63.34% -
ROE -3.56% -22.88% -30.82% -29.09% -19.11% -19.30% -30.08% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.24 7.41 6.65 6.96 6.97 7.03 3.50 30.83%
EPS -0.31 -1.50 -1.81 -1.62 -1.24 -1.48 -2.22 -73.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.0656 0.0588 0.0558 0.065 0.0767 0.0738 10.98%
Adjusted Per Share Value based on latest NOSH - 144,301
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 5.60 2.87 2.36 2.45 2.46 2.49 1.24 172.96%
EPS -0.33 -0.58 -0.64 -0.57 -0.44 -0.52 -0.79 -44.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0923 0.0255 0.0208 0.0196 0.023 0.0272 0.0261 131.93%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.09 0.08 0.08 0.12 0.10 0.08 0.07 -
P/RPS 1.72 1.08 1.20 1.72 1.43 1.14 2.00 -9.55%
P/EPS -29.30 -5.33 -4.41 -7.39 -8.05 -5.40 -3.15 341.68%
EY -3.41 -18.76 -22.65 -13.52 -12.42 -18.51 -31.71 -77.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.22 1.36 2.15 1.54 1.04 0.95 6.21%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 23/02/12 16/12/11 10/08/11 13/05/11 23/02/11 24/11/10 -
Price 0.07 0.10 0.08 0.07 0.09 0.08 0.08 -
P/RPS 1.34 1.35 1.20 1.01 1.29 1.14 2.28 -29.81%
P/EPS -22.79 -6.66 -4.41 -4.31 -7.24 -5.40 -3.60 241.82%
EY -4.39 -15.01 -22.65 -23.19 -13.80 -18.51 -27.75 -70.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.52 1.36 1.25 1.38 1.04 1.08 -17.43%

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