[HM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
13-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 16.19%
YoY- 34.62%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 11,790 9,666 10,044 10,109 10,201 5,085 5,136 73.75%
PBT -2,389 -2,638 -2,347 -1,807 -2,155 -3,222 -3,663 -24.73%
Tax 0 4 5 5 5 1 0 -
NP -2,389 -2,634 -2,342 -1,802 -2,150 -3,221 -3,663 -24.73%
-
NP to SH -2,389 -2,634 -2,342 -1,802 -2,150 -3,221 -3,663 -24.73%
-
Tax Rate - - - - - - - -
Total Cost 14,179 12,300 12,386 11,911 12,351 8,306 8,799 37.32%
-
Net Worth 10,440 8,547 8,051 9,428 11,137 10,708 11,143 -4.24%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 10,440 8,547 8,051 9,428 11,137 10,708 11,143 -4.24%
NOSH 159,146 145,362 144,301 145,053 145,205 145,102 140,701 8.53%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -20.26% -27.25% -23.32% -17.83% -21.08% -63.34% -71.32% -
ROE -22.88% -30.82% -29.09% -19.11% -19.30% -30.08% -32.87% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 7.41 6.65 6.96 6.97 7.03 3.50 3.65 60.12%
EPS -1.50 -1.81 -1.62 -1.24 -1.48 -2.22 -2.60 -30.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0656 0.0588 0.0558 0.065 0.0767 0.0738 0.0792 -11.77%
Adjusted Per Share Value based on latest NOSH - 145,053
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.87 2.36 2.45 2.46 2.49 1.24 1.25 73.77%
EPS -0.58 -0.64 -0.57 -0.44 -0.52 -0.79 -0.89 -24.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0208 0.0196 0.023 0.0272 0.0261 0.0272 -4.20%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.08 0.08 0.12 0.10 0.08 0.07 0.08 -
P/RPS 1.08 1.20 1.72 1.43 1.14 2.00 2.19 -37.50%
P/EPS -5.33 -4.41 -7.39 -8.05 -5.40 -3.15 -3.07 44.30%
EY -18.76 -22.65 -13.52 -12.42 -18.51 -31.71 -32.54 -30.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.36 2.15 1.54 1.04 0.95 1.01 13.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 16/12/11 10/08/11 13/05/11 23/02/11 24/11/10 18/08/10 -
Price 0.10 0.08 0.07 0.09 0.08 0.08 0.07 -
P/RPS 1.35 1.20 1.01 1.29 1.14 2.28 1.92 -20.87%
P/EPS -6.66 -4.41 -4.31 -7.24 -5.40 -3.60 -2.69 82.71%
EY -15.01 -22.65 -23.19 -13.80 -18.51 -27.75 -37.19 -45.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.36 1.25 1.38 1.04 1.08 0.88 43.81%

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