[HM] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.03%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 154,509 136,555 197,654 228,175 79,186 11,790 10,200 45.46%
PBT 1,775 1,900 -19,419 -4,419 -4,161 -2,390 -2,160 -
Tax -1,003 -347 -1,314 -1,087 -87 0 5 -
NP 772 1,553 -20,733 -5,506 -4,248 -2,390 -2,155 -
-
NP to SH 771 1,551 -20,566 -5,375 -4,248 -2,390 -2,155 -
-
Tax Rate 56.51% 18.26% - - - - - -
Total Cost 153,737 135,002 218,387 233,681 83,434 14,180 12,355 41.57%
-
Net Worth 69,520 66,089 55,801 67,424 38,329 9,738 10,778 29.31%
Dividend
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 69,520 66,089 55,801 67,424 38,329 9,738 10,778 29.31%
NOSH 609,885 554,441 479,393 790,441 488,275 148,447 140,522 22.43%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.50% 1.14% -10.49% -2.41% -5.36% -20.27% -21.13% -
ROE 1.11% 2.35% -36.86% -7.97% -11.08% -24.54% -19.99% -
Per Share
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.94 24.63 41.23 28.87 16.22 7.94 7.26 19.19%
EPS 0.14 0.28 -4.29 -0.68 -0.87 -1.61 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1167 0.1192 0.1164 0.0853 0.0785 0.0656 0.0767 5.95%
Adjusted Per Share Value based on latest NOSH - 882,352
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.67 33.29 48.19 55.63 19.31 2.87 2.49 45.44%
EPS 0.19 0.38 -5.01 -1.31 -1.04 -0.58 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1695 0.1611 0.1361 0.1644 0.0935 0.0237 0.0263 29.29%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/03/18 31/03/17 31/03/16 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.095 0.10 0.075 0.07 0.09 0.08 0.08 -
P/RPS 0.37 0.41 0.18 0.24 0.55 1.01 1.10 -13.95%
P/EPS 73.40 35.75 -1.75 -10.29 -10.34 -4.97 -5.22 -
EY 1.36 2.80 -57.20 -9.71 -9.67 -20.13 -19.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.64 0.82 1.15 1.22 1.04 -3.38%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/05/18 30/05/17 25/05/16 26/02/14 22/02/13 23/02/12 23/02/11 -
Price 0.065 0.115 0.07 0.07 0.07 0.10 0.08 -
P/RPS 0.25 0.47 0.17 0.24 0.43 1.26 1.10 -18.47%
P/EPS 50.22 41.11 -1.63 -10.29 -8.05 -6.21 -5.22 -
EY 1.99 2.43 -61.29 -9.71 -12.43 -16.10 -19.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.96 0.60 0.82 0.89 1.52 1.04 -8.18%

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