[HM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 39.57%
YoY- -736.16%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 228,175 166,760 109,042 50,480 79,186 41,003 30,585 280.40%
PBT -4,419 -3,218 -3,305 -2,334 -4,161 -3,344 -1,807 81.21%
Tax -1,087 -795 -640 -326 -87 -21 -9 2322.13%
NP -5,506 -4,013 -3,945 -2,660 -4,248 -3,365 -1,816 109.05%
-
NP to SH -5,375 -3,875 -3,752 -2,567 -4,248 -3,365 -1,816 105.73%
-
Tax Rate - - - - - - - -
Total Cost 233,681 170,773 112,987 53,140 83,434 44,368 32,401 271.94%
-
Net Worth 67,424 66,417 59,819 59,665 38,329 38,553 38,787 44.42%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 67,424 66,417 59,819 59,665 38,329 38,553 38,787 44.42%
NOSH 790,441 775,000 707,924 693,783 488,275 480,714 465,641 42.16%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -2.41% -2.41% -3.62% -5.27% -5.36% -8.21% -5.94% -
ROE -7.97% -5.83% -6.27% -4.30% -11.08% -8.73% -4.68% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.87 21.52 15.40 7.28 16.22 8.53 6.57 167.55%
EPS -0.68 -0.50 -0.53 -0.37 -0.87 -0.70 -0.39 44.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0857 0.0845 0.086 0.0785 0.0802 0.0833 1.58%
Adjusted Per Share Value based on latest NOSH - 693,783
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 13.91 10.16 6.65 3.08 4.83 2.50 1.86 281.02%
EPS -0.33 -0.24 -0.23 -0.16 -0.26 -0.21 -0.11 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0411 0.0405 0.0365 0.0364 0.0234 0.0235 0.0236 44.60%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.07 0.185 0.065 0.055 0.09 0.08 0.08 -
P/RPS 0.24 0.86 0.42 0.76 0.55 0.94 1.22 -66.07%
P/EPS -10.29 -37.00 -12.26 -14.86 -10.34 -11.43 -20.51 -36.78%
EY -9.71 -2.70 -8.15 -6.73 -9.67 -8.75 -4.87 58.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 2.16 0.77 0.64 1.15 1.00 0.96 -9.94%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 28/11/13 26/08/13 30/05/13 22/02/13 23/11/12 23/08/12 -
Price 0.07 0.065 0.09 0.065 0.07 0.08 0.08 -
P/RPS 0.24 0.30 0.58 0.89 0.43 0.94 1.22 -66.07%
P/EPS -10.29 -13.00 -16.98 -17.57 -8.05 -11.43 -20.51 -36.78%
EY -9.71 -7.69 -5.89 -5.69 -12.43 -8.75 -4.87 58.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 1.07 0.76 0.89 1.00 0.96 -9.94%

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