[HM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.03%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 274,957 235,064 242,008 228,175 222,346 218,084 201,920 22.83%
PBT -2,766 -2,752 -196 -4,419 -4,290 -6,610 -9,336 -55.52%
Tax -934 -796 -548 -1,087 -1,060 -1,280 -1,304 -19.93%
NP -3,700 -3,548 -744 -5,506 -5,350 -7,890 -10,640 -50.51%
-
NP to SH -3,330 -3,196 -308 -5,375 -5,166 -7,504 -10,268 -52.76%
-
Tax Rate - - - - - - - -
Total Cost 278,658 238,612 242,752 233,681 227,697 225,974 212,560 19.76%
-
Net Worth 70,698 74,129 65,603 67,424 66,417 59,819 59,665 11.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 70,698 74,129 65,603 67,424 66,417 59,819 59,665 11.96%
NOSH 853,846 887,777 770,000 790,441 774,999 707,924 693,783 14.82%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.35% -1.51% -0.31% -2.41% -2.41% -3.62% -5.27% -
ROE -4.71% -4.31% -0.47% -7.97% -7.78% -12.54% -17.21% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 32.20 26.48 31.43 28.87 28.69 30.81 29.10 6.97%
EPS -0.39 -0.36 -0.04 -0.68 -0.67 -1.06 -1.48 -58.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0828 0.0835 0.0852 0.0853 0.0857 0.0845 0.086 -2.49%
Adjusted Per Share Value based on latest NOSH - 882,352
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.35 19.10 19.67 18.54 18.07 17.72 16.41 22.84%
EPS -0.27 -0.26 -0.03 -0.44 -0.42 -0.61 -0.83 -52.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0575 0.0602 0.0533 0.0548 0.054 0.0486 0.0485 12.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.065 0.06 0.065 0.07 0.185 0.065 0.055 -
P/RPS 0.20 0.23 0.21 0.24 0.64 0.21 0.19 3.47%
P/EPS -16.67 -16.67 -162.50 -10.29 -27.75 -6.13 -3.72 171.55%
EY -6.00 -6.00 -0.62 -9.71 -3.60 -16.31 -26.91 -63.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.76 0.82 2.16 0.77 0.64 15.05%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 22/08/14 23/05/14 26/02/14 28/11/13 26/08/13 30/05/13 -
Price 0.06 0.07 0.06 0.07 0.065 0.09 0.065 -
P/RPS 0.19 0.26 0.19 0.24 0.23 0.29 0.22 -9.30%
P/EPS -15.38 -19.44 -150.00 -10.29 -9.75 -8.49 -4.39 130.49%
EY -6.50 -5.14 -0.67 -9.71 -10.26 -11.78 -22.77 -56.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.84 0.70 0.82 0.76 1.07 0.76 -3.53%

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