[HM] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.37%
YoY- -74.84%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 3,120 2,776 10,200 4,225 3,434 3,144 7,883 -46.18%
PBT -5,382 -5,396 -2,160 -4,281 -4,998 -6,788 -1,847 104.40%
Tax 0 0 5 1 0 0 0 -
NP -5,382 -5,396 -2,155 -4,280 -4,998 -6,788 -1,847 104.40%
-
NP to SH -5,382 -5,396 -2,155 -4,280 -4,998 -6,788 -1,847 104.40%
-
Tax Rate - - - - - - - -
Total Cost 8,502 8,172 12,355 8,505 8,432 9,932 9,730 -8.62%
-
Net Worth 8,072 9,428 10,778 10,255 10,756 9,905 11,636 -21.68%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 8,072 9,428 10,778 10,255 10,756 9,905 11,636 -21.68%
NOSH 144,677 145,053 140,522 138,961 135,815 131,550 131,928 6.36%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -172.50% -194.38% -21.13% -101.29% -145.54% -215.90% -23.43% -
ROE -66.67% -57.23% -19.99% -41.73% -46.46% -68.53% -15.87% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.16 1.91 7.26 3.04 2.53 2.39 5.98 -49.37%
EPS -3.72 -3.72 -1.53 -3.08 -3.68 -5.16 -1.40 92.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0558 0.065 0.0767 0.0738 0.0792 0.0753 0.0882 -26.36%
Adjusted Per Share Value based on latest NOSH - 145,102
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 0.25 0.23 0.83 0.34 0.28 0.26 0.64 -46.65%
EPS -0.44 -0.44 -0.18 -0.35 -0.41 -0.55 -0.15 105.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0066 0.0077 0.0088 0.0083 0.0087 0.0081 0.0095 -21.61%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.12 0.10 0.08 0.07 0.08 0.09 0.08 -
P/RPS 5.56 5.23 1.10 2.30 3.16 3.77 1.34 158.88%
P/EPS -3.23 -2.69 -5.22 -2.27 -2.17 -1.74 -5.71 -31.67%
EY -31.00 -37.20 -19.17 -44.00 -46.00 -57.33 -17.50 46.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.54 1.04 0.95 1.01 1.20 0.91 77.67%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 10/08/11 13/05/11 23/02/11 24/11/10 18/08/10 19/05/10 24/02/10 -
Price 0.07 0.09 0.08 0.08 0.07 0.08 0.09 -
P/RPS 3.25 4.70 1.10 2.63 2.77 3.35 1.51 66.93%
P/EPS -1.88 -2.42 -5.22 -2.60 -1.90 -1.55 -6.43 -56.04%
EY -53.14 -41.33 -19.17 -38.50 -52.57 -64.50 -15.56 127.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.38 1.04 1.08 0.88 1.06 1.02 14.56%

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