[HM] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 32.87%
YoY- -16.68%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 228,175 79,186 11,790 10,200 7,883 9,898 6,790 79.54%
PBT -4,419 -4,161 -2,390 -2,160 -1,847 -3,168 -3,945 1.90%
Tax -1,087 -87 0 5 0 0 -1 220.31%
NP -5,506 -4,248 -2,390 -2,155 -1,847 -3,168 -3,946 5.70%
-
NP to SH -5,375 -4,248 -2,390 -2,155 -1,847 -3,168 -3,946 5.28%
-
Tax Rate - - - - - - - -
Total Cost 233,681 83,434 14,180 12,355 9,730 13,066 10,736 67.01%
-
Net Worth 67,424 38,329 9,738 10,778 11,636 13,421 16,599 26.28%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 67,424 38,329 9,738 10,778 11,636 13,421 16,599 26.28%
NOSH 790,441 488,275 148,447 140,522 131,928 131,452 131,533 34.79%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -2.41% -5.36% -20.27% -21.13% -23.43% -32.01% -58.11% -
ROE -7.97% -11.08% -24.54% -19.99% -15.87% -23.60% -23.77% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 28.87 16.22 7.94 7.26 5.98 7.53 5.16 33.20%
EPS -0.68 -0.87 -1.61 -1.53 -1.40 -2.41 -3.00 -21.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0785 0.0656 0.0767 0.0882 0.1021 0.1262 -6.31%
Adjusted Per Share Value based on latest NOSH - 145,205
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 55.63 19.31 2.87 2.49 1.92 2.41 1.66 79.46%
EPS -1.31 -1.04 -0.58 -0.53 -0.45 -0.77 -0.96 5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1644 0.0935 0.0237 0.0263 0.0284 0.0327 0.0405 26.27%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.07 0.09 0.08 0.08 0.08 0.07 0.16 -
P/RPS 0.24 0.55 1.01 1.10 1.34 0.93 3.10 -34.69%
P/EPS -10.29 -10.34 -4.97 -5.22 -5.71 -2.90 -5.33 11.57%
EY -9.71 -9.67 -20.13 -19.17 -17.50 -34.43 -18.75 -10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.15 1.22 1.04 0.91 0.69 1.27 -7.02%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 22/02/13 23/02/12 23/02/11 24/02/10 25/02/09 21/02/08 -
Price 0.07 0.07 0.10 0.08 0.09 0.08 0.16 -
P/RPS 0.24 0.43 1.26 1.10 1.51 1.06 3.10 -34.69%
P/EPS -10.29 -8.05 -6.21 -5.22 -6.43 -3.32 -5.33 11.57%
EY -9.71 -12.43 -16.10 -19.17 -15.56 -30.13 -18.75 -10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.89 1.52 1.04 1.02 0.78 1.27 -7.02%

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