[HM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -53.21%
YoY- -383.07%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 228,175 204,943 157,643 117,794 79,187 50,160 40,816 214.00%
PBT -4,419 -4,035 -5,659 -6,187 -4,160 -2,038 -1,504 104.73%
Tax -1,087 -861 -718 -413 -87 -21 -9 2322.13%
NP -5,506 -4,896 -6,377 -6,600 -4,247 -2,059 -1,513 136.03%
-
NP to SH -5,375 -4,758 -6,184 -6,507 -4,247 -2,059 -1,513 132.28%
-
Tax Rate - - - - - - - -
Total Cost 233,681 209,839 164,020 124,394 83,434 52,219 42,329 211.39%
-
Net Worth 75,264 52,705 66,754 59,665 40,773 40,074 41,872 47.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 75,264 52,705 66,754 59,665 40,773 40,074 41,872 47.67%
NOSH 882,352 615,000 789,999 693,783 519,411 499,677 502,666 45.36%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.41% -2.39% -4.05% -5.60% -5.36% -4.10% -3.71% -
ROE -7.14% -9.03% -9.26% -10.91% -10.42% -5.14% -3.61% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 25.86 33.32 19.95 16.98 15.25 10.04 8.12 116.00%
EPS -0.61 -0.77 -0.78 -0.94 -0.82 -0.41 -0.30 60.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0857 0.0845 0.086 0.0785 0.0802 0.0833 1.58%
Adjusted Per Share Value based on latest NOSH - 693,783
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 55.63 49.97 38.44 28.72 19.31 12.23 9.95 214.02%
EPS -1.31 -1.16 -1.51 -1.59 -1.04 -0.50 -0.37 131.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1835 0.1285 0.1628 0.1455 0.0994 0.0977 0.1021 47.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.07 0.185 0.065 0.055 0.09 0.08 0.08 -
P/RPS 0.27 0.56 0.33 0.32 0.59 0.80 0.99 -57.84%
P/EPS -11.49 -23.91 -8.30 -5.86 -11.01 -19.41 -26.58 -42.74%
EY -8.70 -4.18 -12.04 -17.05 -9.09 -5.15 -3.76 74.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 2.16 0.77 0.64 1.15 1.00 0.96 -9.94%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 26/08/13 30/05/13 22/02/13 23/11/12 23/08/12 -
Price 0.07 0.065 0.09 0.065 0.07 0.08 0.08 -
P/RPS 0.27 0.20 0.45 0.38 0.46 0.80 0.99 -57.84%
P/EPS -11.49 -8.40 -11.50 -6.93 -8.56 -19.41 -26.58 -42.74%
EY -8.70 -11.90 -8.70 -14.43 -11.68 -5.15 -3.76 74.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 1.07 0.76 0.89 1.00 0.96 -9.94%

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