[HM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 75.13%
YoY- -109.57%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,883 5,967 4,464 1,817 9,898 9,155 6,065 19.04%
PBT -1,847 -1,836 -683 -788 -3,168 -788 -347 203.92%
Tax 0 0 0 0 0 0 0 -
NP -1,847 -1,836 -683 -788 -3,168 -788 -347 203.92%
-
NP to SH -1,847 -1,836 -683 -788 -3,168 -788 -347 203.92%
-
Tax Rate - - - - - - - -
Total Cost 9,730 7,803 5,147 2,605 13,066 9,943 6,412 31.95%
-
Net Worth 11,636 11,650 12,727 12,621 13,421 15,786 16,482 -20.66%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 11,636 11,650 12,727 12,621 13,421 15,786 16,482 -20.66%
NOSH 131,928 132,086 131,346 131,333 131,452 131,333 133,461 -0.76%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -23.43% -30.77% -15.30% -43.37% -32.01% -8.61% -5.72% -
ROE -15.87% -15.76% -5.37% -6.24% -23.60% -4.99% -2.11% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.98 4.52 3.40 1.38 7.53 6.97 4.54 20.10%
EPS -1.40 -1.39 -0.52 -0.60 -2.41 -0.60 -0.26 206.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.0882 0.0969 0.0961 0.1021 0.1202 0.1235 -20.05%
Adjusted Per Share Value based on latest NOSH - 131,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.64 0.48 0.36 0.15 0.80 0.74 0.49 19.42%
EPS -0.15 -0.15 -0.06 -0.06 -0.26 -0.06 -0.03 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0095 0.0095 0.0103 0.0103 0.0109 0.0128 0.0134 -20.44%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.08 0.08 0.08 0.07 0.07 0.16 0.12 -
P/RPS 1.34 1.77 2.35 5.06 0.93 2.30 2.64 -36.29%
P/EPS -5.71 -5.76 -15.38 -11.67 -2.90 -26.67 -46.15 -75.07%
EY -17.50 -17.38 -6.50 -8.57 -34.43 -3.75 -2.17 300.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.83 0.73 0.69 1.33 0.97 -4.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 20/11/09 19/08/09 20/05/09 25/02/09 19/11/08 20/08/08 -
Price 0.09 0.06 0.08 0.07 0.08 0.08 0.15 -
P/RPS 1.51 1.33 2.35 5.06 1.06 1.15 3.30 -40.53%
P/EPS -6.43 -4.32 -15.38 -11.67 -3.32 -13.33 -57.69 -76.74%
EY -15.56 -23.17 -6.50 -8.57 -30.13 -7.50 -1.73 330.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.68 0.83 0.73 0.78 0.67 1.21 -10.73%

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