[HM] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -15.56%
YoY- -842.5%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 931 2,647 3,275 2,571 2,110 1,711 -11.45%
PBT -802 105 29 -891 124 32 -
Tax 0 0 0 0 -4 -9 -
NP -802 105 29 -891 120 23 -
-
NP to SH -802 105 29 -891 120 23 -
-
Tax Rate - 0.00% 0.00% - 3.23% 28.12% -
Total Cost 1,733 2,542 3,246 3,462 1,990 1,688 0.52%
-
Net Worth 11,143 12,718 17,907 18,802 20,759 13,328 -3.51%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 11,143 12,718 17,907 18,802 20,759 13,328 -3.51%
NOSH 140,701 131,250 145,000 131,029 133,333 115,000 4.11%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -86.14% 3.97% 0.89% -34.66% 5.69% 1.34% -
ROE -7.20% 0.83% 0.16% -4.74% 0.58% 0.17% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.66 2.02 2.26 1.96 1.58 1.49 -15.02%
EPS -0.57 0.08 0.02 -0.68 0.09 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0792 0.0969 0.1235 0.1435 0.1557 0.1159 -7.32%
Adjusted Per Share Value based on latest NOSH - 131,029
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.06 0.16 0.20 0.16 0.13 0.10 -9.70%
EPS -0.05 0.01 0.00 -0.05 0.01 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0068 0.0078 0.0109 0.0115 0.0127 0.0081 -3.43%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.08 0.08 0.12 0.19 0.17 0.23 -
P/RPS 12.09 3.97 5.31 9.68 10.74 15.46 -4.79%
P/EPS -14.04 100.00 600.00 -27.94 188.89 1,150.00 -
EY -7.12 1.00 0.17 -3.58 0.53 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.83 0.97 1.32 1.09 1.98 -12.58%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/10 19/08/09 20/08/08 22/08/07 23/08/06 23/08/05 -
Price 0.07 0.08 0.15 0.17 0.14 0.20 -
P/RPS 10.58 3.97 6.64 8.66 8.85 13.44 -4.67%
P/EPS -12.28 100.00 750.00 -25.00 155.56 1,000.00 -
EY -8.14 1.00 0.13 -4.00 0.64 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 1.21 1.18 0.90 1.73 -12.63%

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