[HM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.96%
YoY- -308.72%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 144,610 194,697 236,665 157,643 40,816 10,044 5,136 70.47%
PBT -13,306 -3,378 -2,490 -5,659 -1,504 -2,347 -3,663 22.89%
Tax -1,271 -1,181 -845 -718 -9 5 0 -
NP -14,577 -4,559 -3,335 -6,377 -1,513 -2,342 -3,663 24.69%
-
NP to SH -14,581 -4,887 -3,221 -6,184 -1,513 -2,342 -3,663 24.70%
-
Tax Rate - - - - - - - -
Total Cost 159,187 199,256 240,000 164,020 42,329 12,386 8,799 58.83%
-
Net Worth 65,146 64,834 74,707 66,754 41,872 8,051 11,143 32.60%
Dividend
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 65,146 64,834 74,707 66,754 41,872 8,051 11,143 32.60%
NOSH 554,441 435,714 894,705 789,999 502,666 144,301 140,701 24.50%
Ratio Analysis
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -10.08% -2.34% -1.41% -4.05% -3.71% -23.32% -71.32% -
ROE -22.38% -7.54% -4.31% -9.26% -3.61% -29.09% -32.87% -
Per Share
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.08 44.68 26.45 19.95 8.12 6.96 3.65 36.92%
EPS -2.63 -1.12 -0.36 -0.78 -0.30 -1.62 -2.60 0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 0.1488 0.0835 0.0845 0.0833 0.0558 0.0792 6.50%
Adjusted Per Share Value based on latest NOSH - 789,999
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 35.26 47.47 57.70 38.44 9.95 2.45 1.25 70.52%
EPS -3.56 -1.19 -0.79 -1.51 -0.37 -0.57 -0.89 24.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1588 0.1581 0.1822 0.1628 0.1021 0.0196 0.0272 32.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.07 0.12 0.06 0.065 0.08 0.12 0.08 -
P/RPS 0.27 0.27 0.23 0.33 0.99 1.72 2.19 -28.43%
P/EPS -2.66 -10.70 -16.67 -8.30 -26.58 -7.39 -3.07 -2.26%
EY -37.57 -9.35 -6.00 -12.04 -3.76 -13.52 -32.54 2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.81 0.72 0.77 0.96 2.15 1.01 -7.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/11/16 25/11/15 22/08/14 26/08/13 23/08/12 10/08/11 18/08/10 -
Price 0.065 0.095 0.07 0.09 0.08 0.07 0.07 -
P/RPS 0.25 0.21 0.26 0.45 0.99 1.01 1.92 -27.80%
P/EPS -2.47 -8.47 -19.44 -11.50 -26.58 -4.31 -2.69 -1.35%
EY -40.46 -11.81 -5.14 -8.70 -3.76 -23.19 -37.19 1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.84 1.07 0.96 1.25 0.88 -7.23%

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