[HM] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -36.09%
YoY- 21.83%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 157,643 117,794 79,187 50,160 40,816 22,969 11,790 464.23%
PBT -5,659 -6,187 -4,160 -2,038 -1,504 -1,347 -2,389 77.79%
Tax -718 -413 -87 -21 -9 0 0 -
NP -6,377 -6,600 -4,247 -2,059 -1,513 -1,347 -2,389 92.54%
-
NP to SH -6,184 -6,507 -4,247 -2,059 -1,513 -1,347 -2,389 88.63%
-
Tax Rate - - - - - - - -
Total Cost 164,020 124,394 83,434 52,219 42,329 24,316 14,179 412.25%
-
Net Worth 66,754 59,665 40,773 40,074 41,872 37,848 10,440 244.88%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 66,754 59,665 40,773 40,074 41,872 37,848 10,440 244.88%
NOSH 789,999 693,783 519,411 499,677 502,666 438,571 159,146 191.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.05% -5.60% -5.36% -4.10% -3.71% -5.86% -20.26% -
ROE -9.26% -10.91% -10.42% -5.14% -3.61% -3.56% -22.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.95 16.98 15.25 10.04 8.12 5.24 7.41 93.64%
EPS -0.78 -0.94 -0.82 -0.41 -0.30 -0.31 -1.50 -35.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0845 0.086 0.0785 0.0802 0.0833 0.0863 0.0656 18.40%
Adjusted Per Share Value based on latest NOSH - 499,677
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.61 7.18 4.83 3.06 2.49 1.40 0.72 463.56%
EPS -0.38 -0.40 -0.26 -0.13 -0.09 -0.08 -0.15 85.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0407 0.0364 0.0249 0.0244 0.0255 0.0231 0.0064 243.63%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.065 0.055 0.09 0.08 0.08 0.09 0.08 -
P/RPS 0.33 0.32 0.59 0.80 0.99 1.72 1.08 -54.66%
P/EPS -8.30 -5.86 -11.01 -19.41 -26.58 -29.30 -5.33 34.38%
EY -12.04 -17.05 -9.09 -5.15 -3.76 -3.41 -18.76 -25.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.64 1.15 1.00 0.96 1.04 1.22 -26.44%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 22/02/13 23/11/12 23/08/12 22/05/12 23/02/12 -
Price 0.09 0.065 0.07 0.08 0.08 0.07 0.10 -
P/RPS 0.45 0.38 0.46 0.80 0.99 1.34 1.35 -51.95%
P/EPS -11.50 -6.93 -8.56 -19.41 -26.58 -22.79 -6.66 43.97%
EY -8.70 -14.43 -11.68 -5.15 -3.76 -4.39 -15.01 -30.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.76 0.89 1.00 0.96 0.81 1.52 -20.88%

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