[HM] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.51%
YoY- -109.57%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 47,492 2,776 3,144 7,268 11,160 6,684 6,480 39.32%
PBT -1,228 -5,396 -6,788 -3,152 -1,504 -3,080 -536 14.80%
Tax 0 0 0 0 0 -4 -20 -
NP -1,228 -5,396 -6,788 -3,152 -1,504 -3,084 -556 14.10%
-
NP to SH -1,228 -5,396 -6,788 -3,152 -1,504 -3,084 -556 14.10%
-
Tax Rate - - - - - - - -
Total Cost 48,720 8,172 9,932 10,420 12,664 9,768 7,036 38.01%
-
Net Worth 37,848 9,428 9,905 12,621 15,986 19,640 19,561 11.61%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 37,848 9,428 9,905 12,621 15,986 19,640 19,561 11.61%
NOSH 438,571 145,053 131,550 131,333 129,655 130,677 126,363 23.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -2.59% -194.38% -215.90% -43.37% -13.48% -46.14% -8.58% -
ROE -3.24% -57.23% -68.53% -24.97% -9.41% -15.70% -2.84% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 10.83 1.91 2.39 5.53 8.61 5.11 5.13 13.24%
EPS -0.28 -3.72 -5.16 -2.40 -1.16 -2.36 -0.44 -7.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0863 0.065 0.0753 0.0961 0.1233 0.1503 0.1548 -9.27%
Adjusted Per Share Value based on latest NOSH - 131,333
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.58 0.68 0.77 1.77 2.72 1.63 1.58 39.32%
EPS -0.30 -1.32 -1.66 -0.77 -0.37 -0.75 -0.14 13.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0923 0.023 0.0242 0.0308 0.039 0.0479 0.0477 11.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.09 0.10 0.09 0.07 0.16 0.17 0.17 -
P/RPS 0.83 5.23 3.77 1.26 1.86 3.32 3.32 -20.61%
P/EPS -32.14 -2.69 -1.74 -2.92 -13.79 -7.20 -38.64 -3.02%
EY -3.11 -37.20 -57.33 -34.29 -7.25 -13.88 -2.59 3.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.54 1.20 0.73 1.30 1.13 1.10 -0.92%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 13/05/11 19/05/10 20/05/09 22/05/08 23/05/07 25/05/06 -
Price 0.07 0.09 0.08 0.07 0.14 0.17 0.17 -
P/RPS 0.65 4.70 3.35 1.26 1.63 3.32 3.32 -23.77%
P/EPS -25.00 -2.42 -1.55 -2.92 -12.07 -7.20 -38.64 -6.99%
EY -4.00 -41.33 -64.50 -34.29 -8.29 -13.88 -2.59 7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.38 1.06 0.73 1.14 1.13 1.10 -4.96%

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