[HM] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.6%
YoY- 41.7%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 79,186 11,790 10,200 7,883 9,898 6,790 7,452 48.21%
PBT -4,161 -2,390 -2,160 -1,847 -3,168 -3,945 56 -
Tax -87 0 5 0 0 -1 -12 39.07%
NP -4,248 -2,390 -2,155 -1,847 -3,168 -3,946 44 -
-
NP to SH -4,248 -2,390 -2,155 -1,847 -3,168 -3,946 44 -
-
Tax Rate - - - - - - 21.43% -
Total Cost 83,434 14,180 12,355 9,730 13,066 10,736 7,408 49.66%
-
Net Worth 38,329 9,738 10,778 11,636 13,421 16,599 22,894 8.95%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 38,329 9,738 10,778 11,636 13,421 16,599 22,894 8.95%
NOSH 488,275 148,447 140,522 131,928 131,452 131,533 146,666 22.17%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.36% -20.27% -21.13% -23.43% -32.01% -58.11% 0.59% -
ROE -11.08% -24.54% -19.99% -15.87% -23.60% -23.77% 0.19% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.22 7.94 7.26 5.98 7.53 5.16 5.08 21.32%
EPS -0.87 -1.61 -1.53 -1.40 -2.41 -3.00 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0785 0.0656 0.0767 0.0882 0.1021 0.1262 0.1561 -10.81%
Adjusted Per Share Value based on latest NOSH - 110,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.83 0.72 0.62 0.48 0.60 0.41 0.45 48.46%
EPS -0.26 -0.15 -0.13 -0.11 -0.19 -0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 0.0059 0.0066 0.0071 0.0082 0.0101 0.014 8.92%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.09 0.08 0.08 0.08 0.07 0.16 0.15 -
P/RPS 0.55 1.01 1.10 1.34 0.93 3.10 2.95 -24.39%
P/EPS -10.34 -4.97 -5.22 -5.71 -2.90 -5.33 500.00 -
EY -9.67 -20.13 -19.17 -17.50 -34.43 -18.75 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.22 1.04 0.91 0.69 1.27 0.96 3.05%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 23/02/12 23/02/11 24/02/10 25/02/09 21/02/08 15/02/07 -
Price 0.07 0.10 0.08 0.09 0.08 0.16 0.15 -
P/RPS 0.43 1.26 1.10 1.51 1.06 3.10 2.95 -27.43%
P/EPS -8.05 -6.21 -5.22 -6.43 -3.32 -5.33 500.00 -
EY -12.43 -16.10 -19.17 -15.56 -30.13 -18.75 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.52 1.04 1.02 0.78 1.27 0.96 -1.25%

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