[HM] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 43.62%
YoY- 25.25%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 79,187 50,160 40,816 22,969 11,790 9,666 10,044 293.65%
PBT -4,160 -2,038 -1,504 -1,347 -2,389 -2,638 -2,347 46.20%
Tax -87 -21 -9 0 0 4 5 -
NP -4,247 -2,059 -1,513 -1,347 -2,389 -2,634 -2,342 48.43%
-
NP to SH -4,247 -2,059 -1,513 -1,347 -2,389 -2,634 -2,342 48.43%
-
Tax Rate - - - - - - - -
Total Cost 83,434 52,219 42,329 24,316 14,179 12,300 12,386 254.62%
-
Net Worth 40,773 40,074 41,872 37,848 10,440 8,547 8,051 193.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 40,773 40,074 41,872 37,848 10,440 8,547 8,051 193.45%
NOSH 519,411 499,677 502,666 438,571 159,146 145,362 144,301 133.96%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -5.36% -4.10% -3.71% -5.86% -20.26% -27.25% -23.32% -
ROE -10.42% -5.14% -3.61% -3.56% -22.88% -30.82% -29.09% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 15.25 10.04 8.12 5.24 7.41 6.65 6.96 68.29%
EPS -0.82 -0.41 -0.30 -0.31 -1.50 -1.81 -1.62 -36.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0785 0.0802 0.0833 0.0863 0.0656 0.0588 0.0558 25.42%
Adjusted Per Share Value based on latest NOSH - 438,571
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.31 12.23 9.95 5.60 2.87 2.36 2.45 293.57%
EPS -1.04 -0.50 -0.37 -0.33 -0.58 -0.64 -0.57 49.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0994 0.0977 0.1021 0.0923 0.0255 0.0208 0.0196 193.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.09 0.08 0.08 0.09 0.08 0.08 0.12 -
P/RPS 0.59 0.80 0.99 1.72 1.08 1.20 1.72 -50.83%
P/EPS -11.01 -19.41 -26.58 -29.30 -5.33 -4.41 -7.39 30.28%
EY -9.09 -5.15 -3.76 -3.41 -18.76 -22.65 -13.52 -23.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.00 0.96 1.04 1.22 1.36 2.15 -33.98%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 23/11/12 23/08/12 22/05/12 23/02/12 16/12/11 10/08/11 -
Price 0.07 0.08 0.08 0.07 0.10 0.08 0.07 -
P/RPS 0.46 0.80 0.99 1.34 1.35 1.20 1.01 -40.66%
P/EPS -8.56 -19.41 -26.58 -22.79 -6.66 -4.41 -4.31 57.67%
EY -11.68 -5.15 -3.76 -4.39 -15.01 -22.65 -23.19 -36.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 0.96 0.81 1.52 1.36 1.25 -20.18%

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