[HM] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 11.35%
YoY- 38.33%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 57,718 10,418 1,074 1,452 1,503 3,090 749 106.15%
PBT 87 -1,537 -1,003 -712 -1,153 -441 -1,134 -
Tax -155 -12 0 1 0 0 0 -
NP -68 -1,549 -1,003 -711 -1,153 -441 -1,134 -37.41%
-
NP to SH -123 -1,549 -1,003 -711 -1,153 -441 -1,134 -30.91%
-
Tax Rate 178.16% - - - - - - -
Total Cost 57,786 11,967 2,077 2,163 2,656 3,531 1,883 76.84%
-
Net Worth 52,705 40,074 8,547 10,708 11,556 16,063 17,787 19.82%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 52,705 40,074 8,547 10,708 11,556 16,063 17,787 19.82%
NOSH 615,000 499,677 145,362 145,102 131,022 133,636 131,860 29.22%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -0.12% -14.87% -93.39% -48.97% -76.71% -14.27% -151.40% -
ROE -0.23% -3.87% -11.73% -6.64% -9.98% -2.75% -6.38% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.39 2.08 0.74 1.00 1.15 2.31 0.57 59.44%
EPS -0.02 -0.31 -0.69 -0.49 -0.88 -0.33 -0.86 -46.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0857 0.0802 0.0588 0.0738 0.0882 0.1202 0.1349 -7.27%
Adjusted Per Share Value based on latest NOSH - 145,102
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 14.07 2.54 0.26 0.35 0.37 0.75 0.18 106.64%
EPS -0.03 -0.38 -0.24 -0.17 -0.28 -0.11 -0.28 -31.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1285 0.0977 0.0208 0.0261 0.0282 0.0392 0.0434 19.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.185 0.08 0.08 0.07 0.08 0.16 0.18 -
P/RPS 1.97 3.84 10.83 7.00 6.97 6.92 31.69 -37.03%
P/EPS -925.00 -25.81 -11.59 -14.29 -9.09 -48.48 -20.93 87.92%
EY -0.11 -3.88 -8.63 -7.00 -11.00 -2.06 -4.78 -46.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 1.00 1.36 0.95 0.91 1.33 1.33 8.40%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 23/11/12 16/12/11 24/11/10 20/11/09 19/11/08 22/11/07 -
Price 0.065 0.08 0.08 0.08 0.06 0.08 0.16 -
P/RPS 0.69 3.84 10.83 7.99 5.23 3.46 28.17 -46.07%
P/EPS -325.00 -25.81 -11.59 -16.33 -6.82 -24.24 -18.60 61.01%
EY -0.31 -3.88 -8.63 -6.13 -14.67 -4.13 -5.38 -37.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.00 1.36 1.08 0.68 0.67 1.19 -7.19%

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