[HM] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 43.62%
YoY- 25.25%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 230,849 238,197 117,794 22,969 10,109 6,852 8,925 68.25%
PBT -2,161 -2,134 -6,187 -1,347 -1,807 -2,756 -3,580 -7.75%
Tax -1,261 -898 -413 0 5 0 0 -
NP -3,422 -3,032 -6,600 -1,347 -1,802 -2,756 -3,580 -0.71%
-
NP to SH -3,679 -2,885 -6,507 -1,347 -1,802 -2,756 -3,580 0.43%
-
Tax Rate - - - - - - - -
Total Cost 234,271 241,229 124,394 24,316 11,911 9,608 12,505 59.79%
-
Net Worth 69,938 65,603 59,665 37,848 9,428 9,905 12,621 31.50%
Dividend
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 69,938 65,603 59,665 37,848 9,428 9,905 12,621 31.50%
NOSH 874,230 770,000 693,783 438,571 145,053 131,550 131,333 35.41%
Ratio Analysis
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -1.48% -1.27% -5.60% -5.86% -17.83% -40.22% -40.11% -
ROE -5.26% -4.40% -10.91% -3.56% -19.11% -27.82% -28.37% -
Per Share
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 26.41 30.93 16.98 5.24 6.97 5.21 6.80 24.23%
EPS -0.42 -0.37 -0.94 -0.31 -1.24 -2.10 -2.73 -25.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.0852 0.086 0.0863 0.065 0.0753 0.0961 -2.89%
Adjusted Per Share Value based on latest NOSH - 438,571
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 56.29 58.08 28.72 5.60 2.46 1.67 2.18 68.20%
EPS -0.90 -0.70 -1.59 -0.33 -0.44 -0.67 -0.87 0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1705 0.16 0.1455 0.0923 0.023 0.0242 0.0308 31.48%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.05 0.065 0.055 0.09 0.10 0.09 0.07 -
P/RPS 0.19 0.21 0.32 1.72 1.43 1.73 1.03 -23.68%
P/EPS -11.88 -17.35 -5.86 -29.30 -8.05 -4.30 -2.57 27.74%
EY -8.42 -5.76 -17.05 -3.41 -12.42 -23.28 -38.94 -21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.76 0.64 1.04 1.54 1.20 0.73 -2.32%
Price Multiplier on Announcement Date
30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/08/15 23/05/14 30/05/13 22/05/12 13/05/11 19/05/10 20/05/09 -
Price 0.14 0.06 0.065 0.07 0.09 0.08 0.07 -
P/RPS 0.53 0.19 0.38 1.34 1.29 1.54 1.03 -10.08%
P/EPS -33.27 -16.01 -6.93 -22.79 -7.24 -3.82 -2.57 50.61%
EY -3.01 -6.24 -14.43 -4.39 -13.80 -26.19 -38.94 -33.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 0.70 0.76 0.81 1.38 1.06 0.73 15.00%

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