[HM] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 67.3%
YoY- 51.23%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 743 3,090 3,275 2,790 1,799 749 2,571 -56.12%
PBT -2,380 -441 29 -376 -1,150 -1,134 -891 91.94%
Tax 0 0 0 0 0 0 0 -
NP -2,380 -441 29 -376 -1,150 -1,134 -891 91.94%
-
NP to SH -2,380 -441 29 -376 -1,150 -1,134 -891 91.94%
-
Tax Rate - - 0.00% - - - - -
Total Cost 3,123 3,531 3,246 3,166 2,949 1,883 3,462 -6.61%
-
Net Worth 13,425 16,063 17,907 15,986 16,681 17,787 18,802 -20.03%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 13,425 16,063 17,907 15,986 16,681 17,787 18,802 -20.03%
NOSH 131,491 133,636 145,000 129,655 132,183 131,860 131,029 0.23%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -320.32% -14.27% 0.89% -13.48% -63.92% -151.40% -34.66% -
ROE -17.73% -2.75% 0.16% -2.35% -6.89% -6.38% -4.74% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.57 2.31 2.26 2.15 1.36 0.57 1.96 -55.94%
EPS -1.81 -0.33 0.02 -0.29 -0.87 -0.86 -0.68 91.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1021 0.1202 0.1235 0.1233 0.1262 0.1349 0.1435 -20.21%
Adjusted Per Share Value based on latest NOSH - 129,655
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 0.05 0.19 0.20 0.17 0.11 0.05 0.16 -53.78%
EPS -0.15 -0.03 0.00 -0.02 -0.07 -0.07 -0.05 107.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0098 0.0109 0.0097 0.0102 0.0108 0.0115 -20.10%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.07 0.16 0.12 0.16 0.16 0.18 0.19 -
P/RPS 12.39 6.92 5.31 7.44 11.76 31.69 9.68 17.79%
P/EPS -3.87 -48.48 600.00 -55.17 -18.39 -20.93 -27.94 -73.06%
EY -25.86 -2.06 0.17 -1.81 -5.44 -4.78 -3.58 271.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.33 0.97 1.30 1.27 1.33 1.32 -34.98%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 20/08/08 22/05/08 21/02/08 22/11/07 22/08/07 -
Price 0.08 0.08 0.15 0.14 0.16 0.16 0.17 -
P/RPS 14.16 3.46 6.64 6.51 11.76 28.17 8.66 38.58%
P/EPS -4.42 -24.24 750.00 -48.28 -18.39 -18.60 -25.00 -68.33%
EY -22.63 -4.13 0.13 -2.07 -5.44 -5.38 -4.00 215.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.67 1.21 1.14 1.27 1.19 1.18 -24.02%

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