[HM] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -63.47%
YoY- 19.72%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 6,710 8,297 8,925 9,898 10,954 8,613 7,909 -10.37%
PBT -4,216 -3,504 -3,580 -3,168 -1,938 -2,631 -3,551 12.11%
Tax 0 0 0 0 0 0 0 -
NP -4,216 -3,504 -3,580 -3,168 -1,938 -2,631 -3,551 12.11%
-
NP to SH -4,216 -3,504 -3,580 -3,168 -1,938 -2,631 -3,551 12.11%
-
Tax Rate - - - - - - - -
Total Cost 10,926 11,801 12,505 13,066 12,892 11,244 11,460 -3.12%
-
Net Worth 11,556 12,718 12,621 13,425 16,063 17,907 15,986 -19.43%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 11,556 12,718 12,621 13,425 16,063 17,907 15,986 -19.43%
NOSH 131,022 131,250 131,333 131,491 133,636 145,000 129,655 0.70%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -62.83% -42.23% -40.11% -32.01% -17.69% -30.55% -44.90% -
ROE -36.48% -27.55% -28.37% -23.60% -12.06% -14.69% -22.21% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.12 6.32 6.80 7.53 8.20 5.94 6.10 -11.01%
EPS -3.22 -2.67 -2.73 -2.41 -1.45 -1.81 -2.74 11.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.0969 0.0961 0.1021 0.1202 0.1235 0.1233 -19.99%
Adjusted Per Share Value based on latest NOSH - 131,491
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 1.64 2.02 2.18 2.41 2.67 2.10 1.93 -10.27%
EPS -1.03 -0.85 -0.87 -0.77 -0.47 -0.64 -0.87 11.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0282 0.031 0.0308 0.0327 0.0392 0.0437 0.039 -19.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.08 0.08 0.07 0.07 0.16 0.12 0.16 -
P/RPS 1.56 1.27 1.03 0.93 1.95 2.02 2.62 -29.20%
P/EPS -2.49 -3.00 -2.57 -2.91 -11.03 -6.61 -5.84 -43.32%
EY -40.22 -33.37 -38.94 -34.42 -9.06 -15.12 -17.12 76.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.83 0.73 0.69 1.33 0.97 1.30 -21.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 19/08/09 20/05/09 25/02/09 19/11/08 20/08/08 22/05/08 -
Price 0.06 0.08 0.07 0.08 0.08 0.15 0.14 -
P/RPS 1.17 1.27 1.03 1.06 0.98 2.53 2.30 -36.24%
P/EPS -1.86 -3.00 -2.57 -3.32 -5.52 -8.27 -5.11 -48.98%
EY -53.63 -33.37 -38.94 -30.12 -18.13 -12.10 -19.56 95.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.83 0.73 0.78 0.67 1.21 1.14 -29.11%

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