[HM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -491.53%
YoY- 32.52%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 50,480 79,186 41,003 30,585 11,873 11,790 2,634 614.86%
PBT -2,334 -4,161 -3,344 -1,807 -307 -2,390 -3,695 -26.36%
Tax -326 -87 -21 -9 0 0 0 -
NP -2,660 -4,248 -3,365 -1,816 -307 -2,390 -3,695 -19.66%
-
NP to SH -2,567 -4,248 -3,365 -1,816 -307 -2,390 -3,695 -21.54%
-
Tax Rate - - - - - - - -
Total Cost 53,140 83,434 44,368 32,401 12,180 14,180 6,329 312.56%
-
Net Worth 59,665 38,329 38,553 38,787 37,848 9,738 8,553 264.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 59,665 38,329 38,553 38,787 37,848 9,738 8,553 264.65%
NOSH 693,783 488,275 480,714 465,641 438,571 148,447 145,472 183.06%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.27% -5.36% -8.21% -5.94% -2.59% -20.27% -140.28% -
ROE -4.30% -11.08% -8.73% -4.68% -0.81% -24.54% -43.20% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.28 16.22 8.53 6.57 2.71 7.94 1.81 152.69%
EPS -0.37 -0.87 -0.70 -0.39 -0.07 -1.61 -2.54 -72.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.0785 0.0802 0.0833 0.0863 0.0656 0.0588 28.81%
Adjusted Per Share Value based on latest NOSH - 502,666
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 4.10 6.44 3.33 2.49 0.96 0.96 0.21 623.75%
EPS -0.21 -0.35 -0.27 -0.15 -0.02 -0.19 -0.30 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0485 0.0312 0.0313 0.0315 0.0308 0.0079 0.007 263.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.055 0.09 0.08 0.08 0.09 0.08 0.08 -
P/RPS 0.76 0.55 0.94 1.22 3.32 1.01 4.42 -69.04%
P/EPS -14.86 -10.34 -11.43 -20.51 -128.57 -4.97 -3.15 181.01%
EY -6.73 -9.67 -8.75 -4.87 -0.78 -20.13 -31.75 -64.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.15 1.00 0.96 1.04 1.22 1.36 -39.47%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 22/02/13 23/11/12 23/08/12 22/05/12 23/02/12 16/12/11 -
Price 0.065 0.07 0.08 0.08 0.07 0.10 0.08 -
P/RPS 0.89 0.43 0.94 1.22 2.59 1.26 4.42 -65.61%
P/EPS -17.57 -8.05 -11.43 -20.51 -100.00 -6.21 -3.15 214.18%
EY -5.69 -12.43 -8.75 -4.87 -1.00 -16.10 -31.75 -68.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.89 1.00 0.96 0.81 1.52 1.36 -32.13%

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