[HM] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 31.15%
YoY- -15.16%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 151,237 137,746 174,722 222,346 54,670 3,512 4,225 63.71%
PBT -2,922 3,236 -9,569 -4,290 -4,458 -4,926 -4,281 -5.12%
Tax -1,056 -1,305 -1,090 -1,060 -28 0 1 -
NP -3,978 1,930 -10,660 -5,350 -4,486 -4,926 -4,280 -1.00%
-
NP to SH -3,978 1,918 -10,490 -5,166 -4,486 -4,926 -4,280 -1.00%
-
Tax Rate - 40.33% - - - - - -
Total Cost 155,215 135,816 185,382 227,697 59,157 8,438 8,505 49.20%
-
Net Worth 62,885 65,978 63,243 66,417 38,553 8,553 10,255 28.38%
Dividend
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 62,885 65,978 63,243 66,417 38,553 8,553 10,255 28.38%
NOSH 552,592 554,441 462,307 774,999 480,714 145,472 138,961 20.94%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -2.63% 1.40% -6.10% -2.41% -8.21% -140.28% -101.29% -
ROE -6.33% 2.91% -16.59% -7.78% -11.64% -57.60% -41.73% -
Per Share
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 27.37 24.84 37.79 28.69 11.37 2.41 3.04 35.36%
EPS -0.72 0.35 -2.27 -0.67 -0.93 -3.39 -3.08 -18.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.119 0.1368 0.0857 0.0802 0.0588 0.0738 6.14%
Adjusted Per Share Value based on latest NOSH - 615,000
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 36.87 33.59 42.60 54.21 13.33 0.86 1.03 63.71%
EPS -0.97 0.47 -2.56 -1.26 -1.09 -1.20 -1.04 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1609 0.1542 0.1619 0.094 0.0209 0.025 28.38%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/12/17 30/12/16 31/12/15 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.09 0.06 0.08 0.185 0.08 0.08 0.07 -
P/RPS 0.33 0.24 0.00 0.64 0.70 3.31 2.30 -23.47%
P/EPS -12.50 17.34 0.00 -27.75 -8.57 -2.36 -2.27 26.49%
EY -8.00 5.77 0.00 -3.60 -11.67 -42.33 -44.00 -20.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.50 0.00 2.16 1.00 1.36 0.95 -2.50%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/02/18 24/02/17 25/02/16 28/11/13 23/11/12 16/12/11 24/11/10 -
Price 0.085 0.065 0.075 0.065 0.08 0.08 0.08 -
P/RPS 0.31 0.26 0.00 0.23 0.70 3.31 2.63 -25.51%
P/EPS -11.81 18.78 0.00 -9.75 -8.57 -2.36 -2.60 23.18%
EY -8.47 5.32 0.00 -10.26 -11.67 -42.33 -38.50 -18.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.55 0.00 0.76 1.00 1.36 1.08 -4.90%

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