[HM] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 24.89%
YoY- -190.96%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 7,452 6,828 6,862 6,463 6,024 6,666 7,104 3.23%
PBT 58 -1,132 -865 -957 -1,275 295 1,160 -86.35%
Tax -13 -29 -34 -39 -51 -46 -275 -86.85%
NP 45 -1,161 -899 -996 -1,326 249 885 -86.20%
-
NP to SH 45 -1,161 -899 -996 -1,326 249 1,118 -88.18%
-
Tax Rate 22.41% - - - - 15.59% 23.71% -
Total Cost 7,407 7,989 7,761 7,459 7,350 6,417 6,219 12.32%
-
Net Worth 20,434 20,291 20,759 19,561 20,432 14,642 13,328 32.85%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 20,434 20,291 20,759 19,561 20,432 14,642 13,328 32.85%
NOSH 130,909 131,764 133,333 126,363 131,142 126,666 115,000 8.99%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.60% -17.00% -13.10% -15.41% -22.01% 3.74% 12.46% -
ROE 0.22% -5.72% -4.33% -5.09% -6.49% 1.70% 8.39% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.69 5.18 5.15 5.11 4.59 5.26 6.18 -5.34%
EPS 0.03 -0.88 -0.67 -0.79 -1.01 0.20 0.97 -90.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1561 0.154 0.1557 0.1548 0.1558 0.1156 0.1159 21.89%
Adjusted Per Share Value based on latest NOSH - 126,363
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.82 1.66 1.67 1.58 1.47 1.63 1.73 3.42%
EPS 0.01 -0.28 -0.22 -0.24 -0.32 0.06 0.27 -88.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0498 0.0495 0.0506 0.0477 0.0498 0.0357 0.0325 32.80%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.15 0.14 0.17 0.17 0.12 0.24 0.23 -
P/RPS 2.64 2.70 3.30 3.32 2.61 4.56 3.72 -20.38%
P/EPS 436.36 -15.89 -25.21 -21.57 -11.87 122.09 23.66 594.35%
EY 0.23 -6.29 -3.97 -4.64 -8.43 0.82 4.23 -85.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 1.09 1.10 0.77 2.08 1.98 -38.20%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 23/11/06 23/08/06 25/05/06 23/02/06 24/11/05 23/08/05 -
Price 0.15 0.14 0.14 0.17 0.16 0.14 0.20 -
P/RPS 2.64 2.70 2.72 3.32 3.48 2.66 3.24 -12.72%
P/EPS 436.36 -15.89 -20.76 -21.57 -15.82 71.22 20.57 662.06%
EY 0.23 -6.29 -4.82 -4.64 -6.32 1.40 4.86 -86.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.91 0.90 1.10 1.03 1.21 1.73 -32.39%

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