[HM] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -267.51%
YoY- -115.36%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 201,920 47,492 2,776 3,144 7,268 11,160 6,684 76.38%
PBT -9,336 -1,228 -5,396 -6,788 -3,152 -1,504 -3,080 20.28%
Tax -1,304 0 0 0 0 0 -4 162.11%
NP -10,640 -1,228 -5,396 -6,788 -3,152 -1,504 -3,084 22.90%
-
NP to SH -10,268 -1,228 -5,396 -6,788 -3,152 -1,504 -3,084 22.17%
-
Tax Rate - - - - - - - -
Total Cost 212,560 48,720 8,172 9,932 10,420 12,664 9,768 67.01%
-
Net Worth 59,665 37,848 9,428 9,905 12,621 15,986 19,640 20.32%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 59,665 37,848 9,428 9,905 12,621 15,986 19,640 20.32%
NOSH 693,783 438,571 145,053 131,550 131,333 129,655 130,677 32.04%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -5.27% -2.59% -194.38% -215.90% -43.37% -13.48% -46.14% -
ROE -17.21% -3.24% -57.23% -68.53% -24.97% -9.41% -15.70% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 29.10 10.83 1.91 2.39 5.53 8.61 5.11 33.59%
EPS -1.48 -0.28 -3.72 -5.16 -2.40 -1.16 -2.36 -7.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.0863 0.065 0.0753 0.0961 0.1233 0.1503 -8.87%
Adjusted Per Share Value based on latest NOSH - 131,550
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 49.23 11.58 0.68 0.77 1.77 2.72 1.63 76.37%
EPS -2.50 -0.30 -1.32 -1.66 -0.77 -0.37 -0.75 22.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1455 0.0923 0.023 0.0242 0.0308 0.039 0.0479 20.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.055 0.09 0.10 0.09 0.07 0.16 0.17 -
P/RPS 0.19 0.83 5.23 3.77 1.26 1.86 3.32 -37.89%
P/EPS -3.72 -32.14 -2.69 -1.74 -2.92 -13.79 -7.20 -10.41%
EY -26.91 -3.11 -37.20 -57.33 -34.29 -7.25 -13.88 11.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.04 1.54 1.20 0.73 1.30 1.13 -9.03%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 22/05/12 13/05/11 19/05/10 20/05/09 22/05/08 23/05/07 -
Price 0.065 0.07 0.09 0.08 0.07 0.14 0.17 -
P/RPS 0.22 0.65 4.70 3.35 1.26 1.63 3.32 -36.36%
P/EPS -4.39 -25.00 -2.42 -1.55 -2.92 -12.07 -7.20 -7.90%
EY -22.77 -4.00 -41.33 -64.50 -34.29 -8.29 -13.88 8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 1.38 1.06 0.73 1.14 1.13 -6.39%

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