[HM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -79.21%
YoY- -133.0%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 54,670 3,512 4,225 7,956 12,206 6,654 7,330 39.73%
PBT -4,458 -4,926 -4,281 -2,448 -1,050 -3,726 -312 55.71%
Tax -28 0 1 0 0 -1 -13 13.62%
NP -4,486 -4,926 -4,280 -2,448 -1,050 -3,728 -325 54.81%
-
NP to SH -4,486 -4,926 -4,280 -2,448 -1,050 -3,728 -325 54.81%
-
Tax Rate - - - - - - - -
Total Cost 59,157 8,438 8,505 10,404 13,257 10,382 7,655 40.56%
-
Net Worth 38,553 8,553 10,255 11,650 15,786 17,791 19,776 11.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 38,553 8,553 10,255 11,650 15,786 17,791 19,776 11.75%
NOSH 480,714 145,472 138,961 132,086 131,333 131,886 128,420 24.58%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -8.21% -140.28% -101.29% -30.77% -8.61% -56.02% -4.44% -
ROE -11.64% -57.60% -41.73% -21.01% -6.66% -20.95% -1.65% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.37 2.41 3.04 6.02 9.29 5.05 5.71 12.15%
EPS -0.93 -3.39 -3.08 -1.85 -0.80 -2.83 -0.25 24.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0588 0.0738 0.0882 0.1202 0.1349 0.154 -10.29%
Adjusted Per Share Value based on latest NOSH - 131,022
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.33 0.86 1.03 1.94 2.98 1.62 1.79 39.70%
EPS -1.09 -1.20 -1.04 -0.60 -0.26 -0.91 -0.08 54.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.094 0.0209 0.025 0.0284 0.0385 0.0434 0.0482 11.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.08 0.07 0.08 0.16 0.18 0.14 -
P/RPS 0.70 3.31 2.30 1.33 1.72 3.57 2.45 -18.82%
P/EPS -8.57 -2.36 -2.27 -4.32 -20.00 -6.37 -55.26 -26.68%
EY -11.67 -42.33 -44.00 -23.17 -5.00 -15.70 -1.81 36.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 0.95 0.91 1.33 1.33 0.91 1.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 16/12/11 24/11/10 20/11/09 19/11/08 22/11/07 23/11/06 -
Price 0.08 0.08 0.08 0.06 0.08 0.16 0.14 -
P/RPS 0.70 3.31 2.63 1.00 0.86 3.17 2.45 -18.82%
P/EPS -8.57 -2.36 -2.60 -3.24 -10.00 -5.66 -55.26 -26.68%
EY -11.67 -42.33 -38.50 -30.89 -10.00 -17.67 -1.81 36.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 1.08 0.68 0.67 1.19 0.91 1.58%

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