[HM] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 33.25%
YoY- -16.4%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 228,175 79,187 11,790 10,201 7,883 9,898 6,790 79.54%
PBT -4,419 -4,160 -2,389 -2,155 -1,847 -3,168 -3,945 1.90%
Tax -1,087 -87 0 5 0 0 -1 220.31%
NP -5,506 -4,247 -2,389 -2,150 -1,847 -3,168 -3,946 5.70%
-
NP to SH -5,375 -4,247 -2,389 -2,150 -1,847 -3,168 -3,946 5.28%
-
Tax Rate - - - - - - - -
Total Cost 233,681 83,434 14,179 12,351 9,730 13,066 10,736 67.01%
-
Net Worth 75,264 40,773 10,440 11,137 9,702 13,425 16,681 28.51%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 75,264 40,773 10,440 11,137 9,702 13,425 16,681 28.51%
NOSH 882,352 519,411 159,146 145,205 110,000 131,491 132,183 37.17%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -2.41% -5.36% -20.26% -21.08% -23.43% -32.01% -58.11% -
ROE -7.14% -10.42% -22.88% -19.30% -19.04% -23.60% -23.65% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 25.86 15.25 7.41 7.03 7.17 7.53 5.14 30.86%
EPS -0.61 -0.82 -1.50 -1.48 -1.68 -2.41 -2.99 -23.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0785 0.0656 0.0767 0.0882 0.1021 0.1262 -6.31%
Adjusted Per Share Value based on latest NOSH - 145,205
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 55.63 19.31 2.87 2.49 1.92 2.41 1.66 79.46%
EPS -1.31 -1.04 -0.58 -0.52 -0.45 -0.77 -0.96 5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1835 0.0994 0.0255 0.0272 0.0237 0.0327 0.0407 28.50%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.07 0.09 0.08 0.08 0.08 0.07 0.16 -
P/RPS 0.27 0.59 1.08 1.14 1.12 0.93 3.11 -33.43%
P/EPS -11.49 -11.01 -5.33 -5.40 -4.76 -2.91 -5.36 13.53%
EY -8.70 -9.09 -18.76 -18.51 -20.99 -34.42 -18.66 -11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.15 1.22 1.04 0.91 0.69 1.27 -7.02%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 22/02/13 23/02/12 23/02/11 24/02/10 25/02/09 21/02/08 -
Price 0.07 0.07 0.10 0.08 0.09 0.08 0.16 -
P/RPS 0.27 0.46 1.35 1.14 1.26 1.06 3.11 -33.43%
P/EPS -11.49 -8.56 -6.66 -5.40 -5.36 -3.32 -5.36 13.53%
EY -8.70 -11.68 -15.01 -18.51 -18.66 -30.12 -18.66 -11.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.89 1.52 1.04 1.02 0.78 1.27 -7.02%

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