[HM] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -302.03%
YoY- 19.72%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 11,790 10,200 7,883 9,898 6,790 7,452 6,024 11.83%
PBT -2,390 -2,160 -1,847 -3,168 -3,945 56 -1,276 11.02%
Tax 0 5 0 0 -1 -12 -50 -
NP -2,390 -2,155 -1,847 -3,168 -3,946 44 -1,326 10.31%
-
NP to SH -2,390 -2,155 -1,847 -3,168 -3,946 44 -1,326 10.31%
-
Tax Rate - - - - - 21.43% - -
Total Cost 14,180 12,355 9,730 13,066 10,736 7,408 7,350 11.56%
-
Net Worth 9,738 10,778 11,636 13,421 16,599 22,894 20,454 -11.62%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 9,738 10,778 11,636 13,421 16,599 22,894 20,454 -11.62%
NOSH 148,447 140,522 131,928 131,452 131,533 146,666 131,287 2.06%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -20.27% -21.13% -23.43% -32.01% -58.11% 0.59% -22.01% -
ROE -24.54% -19.99% -15.87% -23.60% -23.77% 0.19% -6.48% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 7.94 7.26 5.98 7.53 5.16 5.08 4.59 9.55%
EPS -1.61 -1.53 -1.40 -2.41 -3.00 0.03 -1.01 8.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0656 0.0767 0.0882 0.1021 0.1262 0.1561 0.1558 -13.41%
Adjusted Per Share Value based on latest NOSH - 131,491
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 2.87 2.49 1.92 2.41 1.66 1.82 1.47 11.79%
EPS -0.58 -0.53 -0.45 -0.77 -0.96 0.01 -0.32 10.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0237 0.0263 0.0284 0.0327 0.0405 0.0558 0.0499 -11.66%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.08 0.08 0.08 0.07 0.16 0.15 0.12 -
P/RPS 1.01 1.10 1.34 0.93 3.10 2.95 2.62 -14.68%
P/EPS -4.97 -5.22 -5.71 -2.90 -5.33 500.00 -11.88 -13.51%
EY -20.13 -19.17 -17.50 -34.43 -18.75 0.20 -8.42 15.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.04 0.91 0.69 1.27 0.96 0.77 7.96%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 23/02/11 24/02/10 25/02/09 21/02/08 15/02/07 23/02/06 -
Price 0.10 0.08 0.09 0.08 0.16 0.15 0.16 -
P/RPS 1.26 1.10 1.51 1.06 3.10 2.95 3.49 -15.60%
P/EPS -6.21 -5.22 -6.43 -3.32 -5.33 500.00 -15.84 -14.44%
EY -16.10 -19.17 -15.56 -30.13 -18.75 0.20 -6.31 16.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.04 1.02 0.78 1.27 0.96 1.03 6.69%

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