[HM] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -1852.27%
YoY- -454.68%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 786 1,817 2,790 1,671 1,620 1,181 -7.81%
PBT -1,697 -788 -376 -770 -134 -452 30.27%
Tax 0 0 0 -1 -5 -17 -
NP -1,697 -788 -376 -771 -139 -469 29.31%
-
NP to SH -1,697 -788 -376 -771 -139 -469 29.31%
-
Tax Rate - - - - - - -
Total Cost 2,483 2,605 3,166 2,442 1,759 1,650 8.51%
-
Net Worth 9,905 12,621 15,986 19,640 19,561 15,242 -8.25%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 9,905 12,621 15,986 19,640 19,561 15,242 -8.25%
NOSH 131,550 131,333 129,655 130,677 126,363 130,277 0.19%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -215.90% -43.37% -13.48% -46.14% -8.58% -39.71% -
ROE -17.13% -6.24% -2.35% -3.93% -0.71% -3.08% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 0.60 1.38 2.15 1.28 1.28 0.91 -7.98%
EPS -1.29 -0.60 -0.29 -0.59 -0.11 -0.36 29.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0753 0.0961 0.1233 0.1503 0.1548 0.117 -8.43%
Adjusted Per Share Value based on latest NOSH - 130,677
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 0.05 0.11 0.17 0.10 0.10 0.07 -6.50%
EPS -0.10 -0.05 -0.02 -0.05 -0.01 -0.03 27.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.006 0.0077 0.0097 0.012 0.0119 0.0093 -8.38%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.09 0.07 0.16 0.17 0.17 0.25 -
P/RPS 15.06 5.06 7.44 13.29 13.26 27.58 -11.39%
P/EPS -6.98 -11.67 -55.17 -28.81 -154.55 -69.44 -36.82%
EY -14.33 -8.57 -1.81 -3.47 -0.65 -1.44 58.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.73 1.30 1.13 1.10 2.14 -10.91%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/10 20/05/09 22/05/08 23/05/07 25/05/06 26/05/05 -
Price 0.08 0.07 0.14 0.17 0.17 0.21 -
P/RPS 13.39 5.06 6.51 13.29 13.26 23.17 -10.38%
P/EPS -6.20 -11.67 -48.28 -28.81 -154.55 -58.33 -36.11%
EY -16.13 -8.57 -2.07 -3.47 -0.65 -1.71 56.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.73 1.14 1.13 1.10 1.79 -9.94%

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