[HM] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -195.77%
YoY- 32.52%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 181,678 235,064 218,084 61,170 3,120 3,434 8,928 61.88%
PBT -7,230 -2,752 -6,610 -3,614 -5,382 -4,998 -1,366 30.52%
Tax -1,092 -796 -1,280 -18 0 0 0 -
NP -8,322 -3,548 -7,890 -3,632 -5,382 -4,998 -1,366 33.49%
-
NP to SH -8,073 -3,196 -7,504 -3,632 -5,382 -4,998 -1,366 32.84%
-
Tax Rate - - - - - - - -
Total Cost 190,000 238,612 225,974 64,802 8,502 8,432 10,294 59.37%
-
Net Worth 65,109 74,129 59,819 38,787 8,072 10,756 12,727 29.81%
Dividend
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 65,109 74,129 59,819 38,787 8,072 10,756 12,727 29.81%
NOSH 437,560 887,777 707,924 465,641 144,677 135,815 131,346 21.21%
Ratio Analysis
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -4.58% -1.51% -3.62% -5.94% -172.50% -145.54% -15.30% -
ROE -12.40% -4.31% -12.54% -9.36% -66.67% -46.46% -10.73% -
Per Share
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 41.52 26.48 30.81 13.14 2.16 2.53 6.80 33.54%
EPS -1.85 -0.36 -1.06 -0.78 -3.72 -3.68 -1.04 9.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1488 0.0835 0.0845 0.0833 0.0558 0.0792 0.0969 7.09%
Adjusted Per Share Value based on latest NOSH - 502,666
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 44.30 57.31 53.17 14.91 0.76 0.84 2.18 61.84%
EPS -1.97 -0.78 -1.83 -0.89 -1.31 -1.22 -0.33 33.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.1807 0.1459 0.0946 0.0197 0.0262 0.031 29.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.12 0.06 0.065 0.08 0.12 0.08 0.08 -
P/RPS 0.00 0.23 0.21 0.61 5.56 3.16 1.18 -
P/EPS 0.00 -16.67 -6.13 -10.26 -3.23 -2.17 -7.69 -
EY 0.00 -6.00 -16.31 -9.75 -31.00 -46.00 -13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.72 0.77 0.96 2.15 1.01 0.83 -
Price Multiplier on Announcement Date
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/11/15 22/08/14 26/08/13 23/08/12 10/08/11 18/08/10 19/08/09 -
Price 0.095 0.07 0.09 0.08 0.07 0.07 0.08 -
P/RPS 0.00 0.26 0.29 0.61 3.25 2.77 1.18 -
P/EPS 0.00 -19.44 -8.49 -10.26 -1.88 -1.90 -7.69 -
EY 0.00 -5.14 -11.78 -9.75 -53.14 -52.57 -13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.84 1.07 0.96 1.25 0.88 0.83 -

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