[HM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.28%
YoY- -15.16%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 117,532 60,502 228,175 166,760 109,042 50,480 79,186 30.21%
PBT -1,376 -49 -4,419 -3,218 -3,305 -2,334 -4,161 -52.27%
Tax -398 -137 -1,087 -795 -640 -326 -87 176.34%
NP -1,774 -186 -5,506 -4,013 -3,945 -2,660 -4,248 -44.21%
-
NP to SH -1,598 -77 -5,375 -3,875 -3,752 -2,567 -4,248 -47.98%
-
Tax Rate - - - - - - - -
Total Cost 119,306 60,688 233,681 170,773 112,987 53,140 83,434 27.00%
-
Net Worth 74,129 65,603 67,424 66,417 59,819 59,665 38,329 55.41%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 74,129 65,603 67,424 66,417 59,819 59,665 38,329 55.41%
NOSH 887,777 770,000 790,441 775,000 707,924 693,783 488,275 49.13%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.51% -0.31% -2.41% -2.41% -3.62% -5.27% -5.36% -
ROE -2.16% -0.12% -7.97% -5.83% -6.27% -4.30% -11.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.24 7.86 28.87 21.52 15.40 7.28 16.22 -12.69%
EPS -0.18 -0.01 -0.68 -0.50 -0.53 -0.37 -0.87 -65.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0852 0.0853 0.0857 0.0845 0.086 0.0785 4.21%
Adjusted Per Share Value based on latest NOSH - 615,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.16 3.69 13.91 10.16 6.65 3.08 4.83 30.10%
EPS -0.10 0.00 -0.33 -0.24 -0.23 -0.16 -0.26 -47.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0452 0.04 0.0411 0.0405 0.0365 0.0364 0.0234 55.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.06 0.065 0.07 0.185 0.065 0.055 0.09 -
P/RPS 0.45 0.83 0.24 0.86 0.42 0.76 0.55 -12.55%
P/EPS -33.33 -650.00 -10.29 -37.00 -12.26 -14.86 -10.34 118.67%
EY -3.00 -0.15 -9.71 -2.70 -8.15 -6.73 -9.67 -54.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.82 2.16 0.77 0.64 1.15 -26.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 23/05/14 26/02/14 28/11/13 26/08/13 30/05/13 22/02/13 -
Price 0.07 0.06 0.07 0.065 0.09 0.065 0.07 -
P/RPS 0.53 0.76 0.24 0.30 0.58 0.89 0.43 15.00%
P/EPS -38.89 -600.00 -10.29 -13.00 -16.98 -17.57 -8.05 186.60%
EY -2.57 -0.17 -9.71 -7.69 -5.89 -5.69 -12.43 -65.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.70 0.82 0.76 1.07 0.76 0.89 -3.79%

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