[HM] QoQ Annualized Quarter 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- 26.92%
YoY- -106.61%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 242,008 228,175 222,346 218,084 201,920 79,186 54,670 169.84%
PBT -196 -4,419 -4,290 -6,610 -9,336 -4,161 -4,458 -87.56%
Tax -548 -1,087 -1,060 -1,280 -1,304 -87 -28 627.55%
NP -744 -5,506 -5,350 -7,890 -10,640 -4,248 -4,486 -69.84%
-
NP to SH -308 -5,375 -5,166 -7,504 -10,268 -4,248 -4,486 -83.26%
-
Tax Rate - - - - - - - -
Total Cost 242,752 233,681 227,697 225,974 212,560 83,434 59,157 156.53%
-
Net Worth 65,603 67,424 66,417 59,819 59,665 38,329 38,553 42.57%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 65,603 67,424 66,417 59,819 59,665 38,329 38,553 42.57%
NOSH 770,000 790,441 774,999 707,924 693,783 488,275 480,714 36.93%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.31% -2.41% -2.41% -3.62% -5.27% -5.36% -8.21% -
ROE -0.47% -7.97% -7.78% -12.54% -17.21% -11.08% -11.64% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 31.43 28.87 28.69 30.81 29.10 16.22 11.37 97.08%
EPS -0.04 -0.68 -0.67 -1.06 -1.48 -0.87 -0.93 -87.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0852 0.0853 0.0857 0.0845 0.086 0.0785 0.0802 4.11%
Adjusted Per Share Value based on latest NOSH - 789,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.75 13.91 13.55 13.29 12.31 4.83 3.33 169.95%
EPS -0.02 -0.33 -0.31 -0.46 -0.63 -0.26 -0.27 -82.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0411 0.0405 0.0365 0.0364 0.0234 0.0235 42.60%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.065 0.07 0.185 0.065 0.055 0.09 0.08 -
P/RPS 0.21 0.24 0.64 0.21 0.19 0.55 0.70 -55.21%
P/EPS -162.50 -10.29 -27.75 -6.13 -3.72 -10.34 -8.57 612.35%
EY -0.62 -9.71 -3.60 -16.31 -26.91 -9.67 -11.67 -85.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.82 2.16 0.77 0.64 1.15 1.00 -16.73%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 26/02/14 28/11/13 26/08/13 30/05/13 22/02/13 23/11/12 -
Price 0.06 0.07 0.065 0.09 0.065 0.07 0.08 -
P/RPS 0.19 0.24 0.23 0.29 0.22 0.43 0.70 -58.11%
P/EPS -150.00 -10.29 -9.75 -8.49 -4.39 -8.05 -8.57 575.30%
EY -0.67 -9.71 -10.26 -11.78 -22.77 -12.43 -11.67 -85.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.76 1.07 0.76 0.89 1.00 -21.17%

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