[HM] YoY 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- 99.05%
YoY- 99.54%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 38,183 9,156 7,032 1,916 743 1,799 1,954 64.04%
PBT -817 1,305 1,056 -11 -2,380 -1,150 290 -
Tax -66 0 4 0 0 0 -2 79.00%
NP -883 1,305 1,060 -11 -2,380 -1,150 288 -
-
NP to SH -883 1,305 1,060 -11 -2,380 -1,150 288 -
-
Tax Rate - 0.00% -0.38% - - - 0.69% -
Total Cost 39,066 7,851 5,972 1,927 3,123 2,949 1,666 69.10%
-
Net Worth 40,773 10,440 11,137 9,702 13,425 16,681 20,434 12.19%
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 40,773 10,440 11,137 9,702 13,425 16,681 20,434 12.19%
NOSH 519,411 159,146 145,205 110,000 131,491 132,183 130,909 25.79%
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 -2.31% 14.25% 15.07% -0.57% -320.32% -63.92% 14.74% -
ROE -2.17% 12.50% 9.52% -0.11% -17.73% -6.89% 1.41% -
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 7.35 5.75 4.84 1.74 0.57 1.36 1.49 30.44%
EPS -0.17 0.82 0.73 -0.01 -1.81 -0.87 0.22 -
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 9.31 2.23 1.71 0.47 0.18 0.44 0.48 63.84%
EPS -0.22 0.32 0.26 0.00 -0.58 -0.28 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0994 0.0255 0.0272 0.0237 0.0327 0.0407 0.0498 12.19%
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 1.22 1.39 1.65 4.59 12.39 11.76 10.05 -29.61%
P/EPS -52.94 9.76 10.96 -800.00 -3.87 -18.39 68.18 -
EY -1.89 10.25 9.13 -0.13 -25.86 -5.44 1.47 -
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 0.95 1.74 1.65 5.17 14.16 11.76 10.05 -32.48%
P/EPS -41.18 12.20 10.96 -900.00 -4.42 -18.39 68.18 -
EY -2.43 8.20 9.13 -0.11 -22.63 -5.44 1.47 -
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