[HM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 98.57%
YoY- 97.0%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 256,883 183,305 117,532 60,502 228,175 166,760 109,042 76.77%
PBT -402 -1,844 -1,376 -49 -4,419 -3,218 -3,305 -75.35%
Tax -1,076 -623 -398 -137 -1,087 -795 -640 41.25%
NP -1,478 -2,467 -1,774 -186 -5,506 -4,013 -3,945 -47.93%
-
NP to SH -1,725 -2,220 -1,598 -77 -5,375 -3,875 -3,752 -40.34%
-
Tax Rate - - - - - - - -
Total Cost 258,361 185,772 119,306 60,688 233,681 170,773 112,987 73.30%
-
Net Worth 71,846 70,698 74,129 65,603 67,424 66,417 59,819 12.95%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 71,846 70,698 74,129 65,603 67,424 66,417 59,819 12.95%
NOSH 862,499 853,846 887,777 770,000 790,441 775,000 707,924 14.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.58% -1.35% -1.51% -0.31% -2.41% -2.41% -3.62% -
ROE -2.40% -3.14% -2.16% -0.12% -7.97% -5.83% -6.27% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 29.78 21.47 13.24 7.86 28.87 21.52 15.40 55.02%
EPS -0.20 -0.26 -0.18 -0.01 -0.68 -0.50 -0.53 -47.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0828 0.0835 0.0852 0.0853 0.0857 0.0845 -0.94%
Adjusted Per Share Value based on latest NOSH - 770,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.66 11.17 7.16 3.69 13.91 10.16 6.65 76.72%
EPS -0.11 -0.14 -0.10 0.00 -0.33 -0.24 -0.23 -38.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0438 0.0431 0.0452 0.04 0.0411 0.0405 0.0365 12.88%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.055 0.065 0.06 0.065 0.07 0.185 0.065 -
P/RPS 0.18 0.30 0.45 0.83 0.24 0.86 0.42 -43.06%
P/EPS -27.50 -25.00 -33.33 -650.00 -10.29 -37.00 -12.26 71.10%
EY -3.64 -4.00 -3.00 -0.15 -9.71 -2.70 -8.15 -41.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.79 0.72 0.76 0.82 2.16 0.77 -9.74%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 25/11/14 22/08/14 23/05/14 26/02/14 28/11/13 26/08/13 -
Price 0.06 0.06 0.07 0.06 0.07 0.065 0.09 -
P/RPS 0.20 0.28 0.53 0.76 0.24 0.30 0.58 -50.73%
P/EPS -30.00 -23.08 -38.89 -600.00 -10.29 -13.00 -16.98 45.99%
EY -3.33 -4.33 -2.57 -0.17 -9.71 -7.69 -5.89 -31.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.84 0.70 0.82 0.76 1.07 -23.15%

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