[HM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 72.44%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 6,666 7,104 5,393 4,212 2,240 0 -
PBT 295 1,160 1,128 1,580 910 0 -
Tax -46 -275 -266 -249 -236 0 -
NP 249 885 862 1,331 674 0 -
-
NP to SH 249 1,118 1,095 1,564 907 0 -
-
Tax Rate 15.59% 23.71% 23.58% 15.76% 25.93% - -
Total Cost 6,417 6,219 4,531 2,881 1,566 0 -
-
Net Worth 14,642 13,328 15,242 13,326 584,511 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 14,642 13,328 15,242 13,326 584,511 0 -
NOSH 126,666 115,000 130,277 109,499 1,007,777 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.74% 12.46% 15.98% 31.60% 30.09% 0.00% -
ROE 1.70% 8.39% 7.18% 11.74% 0.16% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.26 6.18 4.14 3.85 0.22 0.00 -
EPS 0.20 0.97 0.84 1.43 0.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1156 0.1159 0.117 0.1217 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 109,499
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.41 0.43 0.33 0.26 0.14 0.00 -
EPS 0.02 0.07 0.07 0.10 0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.0081 0.0093 0.0081 0.3563 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 - - -
Price 0.24 0.23 0.25 0.31 0.00 0.00 -
P/RPS 4.56 3.72 6.04 8.06 0.00 0.00 -
P/EPS 122.09 23.66 29.74 21.70 0.00 0.00 -
EY 0.82 4.23 3.36 4.61 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.98 2.14 2.55 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/11/05 23/08/05 - - - - -
Price 0.14 0.20 0.00 0.00 0.00 0.00 -
P/RPS 2.66 3.24 0.00 0.00 0.00 0.00 -
P/EPS 71.22 20.57 0.00 0.00 0.00 0.00 -
EY 1.40 4.86 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.73 0.00 0.00 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