[HM] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 93.17%
YoY- 95.74%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 8,928 12,130 8,484 7,460 5,784 11.45%
PBT -1,366 -694 -3,322 -20 -840 12.91%
Tax 0 0 -2 -18 -52 -
NP -1,366 -694 -3,324 -38 -892 11.23%
-
NP to SH -1,366 -694 -3,324 -38 -892 11.23%
-
Tax Rate - - - - - -
Total Cost 10,294 12,824 11,808 7,498 6,676 11.42%
-
Net Worth 12,727 16,482 18,928 29,583 15,203 -4.34%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 12,727 16,482 18,928 29,583 15,203 -4.34%
NOSH 131,346 133,461 131,904 190,000 131,176 0.03%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -15.30% -5.72% -39.18% -0.51% -15.42% -
ROE -10.73% -4.21% -17.56% -0.13% -5.87% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 6.80 9.09 6.43 3.93 4.41 11.42%
EPS -1.04 -0.52 -2.52 -0.02 -0.68 11.19%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0969 0.1235 0.1435 0.1557 0.1159 -4.37%
Adjusted Per Share Value based on latest NOSH - 133,333
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 2.18 2.96 2.07 1.82 1.41 11.50%
EPS -0.33 -0.17 -0.81 -0.01 -0.22 10.66%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0402 0.0462 0.0721 0.0371 -4.38%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.08 0.12 0.19 0.17 0.23 -
P/RPS 1.18 1.32 2.95 4.33 5.22 -31.02%
P/EPS -7.69 -23.08 -7.54 -850.00 -33.82 -30.92%
EY -13.00 -4.33 -13.26 -0.12 -2.96 44.72%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.97 1.32 1.09 1.98 -19.52%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/09 20/08/08 22/08/07 23/08/06 23/08/05 -
Price 0.08 0.15 0.17 0.14 0.20 -
P/RPS 1.18 1.65 2.64 3.57 4.54 -28.58%
P/EPS -7.69 -28.85 -6.75 -700.00 -29.41 -28.47%
EY -13.00 -3.47 -14.82 -0.14 -3.40 39.80%
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.21 1.18 0.90 1.73 -16.76%

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