[HM] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 51.49%
YoY- -10.9%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 197,654 228,175 79,186 11,790 10,200 7,883 9,898 51.11%
PBT -19,419 -4,419 -4,161 -2,390 -2,160 -1,847 -3,168 28.40%
Tax -1,314 -1,087 -87 0 5 0 0 -
NP -20,733 -5,506 -4,248 -2,390 -2,155 -1,847 -3,168 29.56%
-
NP to SH -20,566 -5,375 -4,248 -2,390 -2,155 -1,847 -3,168 29.42%
-
Tax Rate - - - - - - - -
Total Cost 218,387 233,681 83,434 14,180 12,355 9,730 13,066 47.45%
-
Net Worth 55,801 67,424 38,329 9,738 10,778 11,636 13,421 21.71%
Dividend
31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 55,801 67,424 38,329 9,738 10,778 11,636 13,421 21.71%
NOSH 479,393 790,441 488,275 148,447 140,522 131,928 131,452 19.53%
Ratio Analysis
31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -10.49% -2.41% -5.36% -20.27% -21.13% -23.43% -32.01% -
ROE -36.86% -7.97% -11.08% -24.54% -19.99% -15.87% -23.60% -
Per Share
31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 41.23 28.87 16.22 7.94 7.26 5.98 7.53 26.42%
EPS -4.29 -0.68 -0.87 -1.61 -1.53 -1.40 -2.41 8.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1164 0.0853 0.0785 0.0656 0.0767 0.0882 0.1021 1.82%
Adjusted Per Share Value based on latest NOSH - 159,146
31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 48.19 55.63 19.31 2.87 2.49 1.92 2.41 51.14%
EPS -5.01 -1.31 -1.04 -0.58 -0.53 -0.45 -0.77 29.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1361 0.1644 0.0935 0.0237 0.0263 0.0284 0.0327 21.73%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/03/16 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.075 0.07 0.09 0.08 0.08 0.08 0.07 -
P/RPS 0.18 0.24 0.55 1.01 1.10 1.34 0.93 -20.26%
P/EPS -1.75 -10.29 -10.34 -4.97 -5.22 -5.71 -2.90 -6.72%
EY -57.20 -9.71 -9.67 -20.13 -19.17 -17.50 -34.43 7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.82 1.15 1.22 1.04 0.91 0.69 -1.03%
Price Multiplier on Announcement Date
31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/05/16 26/02/14 22/02/13 23/02/12 23/02/11 24/02/10 25/02/09 -
Price 0.07 0.07 0.07 0.10 0.08 0.09 0.08 -
P/RPS 0.17 0.24 0.43 1.26 1.10 1.51 1.06 -22.30%
P/EPS -1.63 -10.29 -8.05 -6.21 -5.22 -6.43 -3.32 -9.34%
EY -61.29 -9.71 -12.43 -16.10 -19.17 -15.56 -30.13 10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.82 0.89 1.52 1.04 1.02 0.78 -3.55%

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