[HM] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -20.32%
YoY- -117.54%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 50,160 9,666 5,085 6,710 10,954 6,945 6,828 39.38%
PBT -2,038 -2,638 -3,222 -4,216 -1,938 -2,505 -1,132 10.28%
Tax -21 4 1 0 0 -3 -29 -5.23%
NP -2,059 -2,634 -3,221 -4,216 -1,938 -2,508 -1,161 10.01%
-
NP to SH -2,059 -2,634 -3,221 -4,216 -1,938 -2,508 -1,161 10.01%
-
Tax Rate - - - - - - - -
Total Cost 52,219 12,300 8,306 10,926 12,892 9,453 7,989 36.69%
-
Net Worth 40,074 8,547 10,708 11,556 16,063 17,787 20,291 11.99%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 40,074 8,547 10,708 11,556 16,063 17,787 20,291 11.99%
NOSH 499,677 145,362 145,102 131,022 133,636 131,860 131,764 24.85%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.10% -27.25% -63.34% -62.83% -17.69% -36.11% -17.00% -
ROE -5.14% -30.82% -30.08% -36.48% -12.06% -14.10% -5.72% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 10.04 6.65 3.50 5.12 8.20 5.27 5.18 11.64%
EPS -0.41 -1.81 -2.22 -3.22 -1.45 -1.90 -0.88 -11.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0588 0.0738 0.0882 0.1202 0.1349 0.154 -10.29%
Adjusted Per Share Value based on latest NOSH - 131,022
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.23 2.36 1.24 1.64 2.67 1.69 1.66 39.45%
EPS -0.50 -0.64 -0.79 -1.03 -0.47 -0.61 -0.28 10.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0977 0.0208 0.0261 0.0282 0.0392 0.0434 0.0495 11.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.08 0.08 0.07 0.08 0.16 0.18 0.14 -
P/RPS 0.80 1.20 2.00 1.56 1.95 3.42 2.70 -18.33%
P/EPS -19.41 -4.41 -3.15 -2.49 -11.03 -9.46 -15.89 3.38%
EY -5.15 -22.65 -31.71 -40.22 -9.06 -10.57 -6.29 -3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 0.95 0.91 1.33 1.33 0.91 1.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 16/12/11 24/11/10 20/11/09 19/11/08 22/11/07 23/11/06 -
Price 0.08 0.08 0.08 0.06 0.08 0.16 0.14 -
P/RPS 0.80 1.20 2.28 1.17 0.98 3.04 2.70 -18.33%
P/EPS -19.41 -4.41 -3.60 -1.86 -5.52 -8.41 -15.89 3.38%
EY -5.15 -22.65 -27.75 -53.63 -18.13 -11.89 -6.29 -3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.36 1.08 0.68 0.67 1.19 0.91 1.58%

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