[HM] QoQ 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- 94.87%
YoY- 97.0%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 73,578 65,773 57,030 60,502 61,415 57,718 58,562 16.38%
PBT 1,442 -468 -1,327 -49 -1,201 87 -971 -
Tax -453 -225 -261 -137 -292 -155 -314 27.59%
NP 989 -693 -1,588 -186 -1,493 -68 -1,285 -
-
NP to SH 495 -622 -1,521 -77 -1,500 -123 -1,185 -
-
Tax Rate 31.41% - - - - 178.16% - -
Total Cost 72,589 66,466 58,618 60,688 62,908 57,786 59,847 13.69%
-
Net Worth 68,722 73,573 74,707 65,603 75,264 52,705 66,754 1.95%
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 68,722 73,573 74,707 65,603 75,264 52,705 66,754 1.95%
NOSH 825,000 888,571 894,705 770,000 882,352 615,000 789,999 2.92%
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 1.34% -1.05% -2.78% -0.31% -2.43% -0.12% -2.19% -
ROE 0.72% -0.85% -2.04% -0.12% -1.99% -0.23% -1.78% -
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 8.92 7.40 6.37 7.86 6.96 9.39 7.41 13.12%
EPS 0.06 -0.07 -0.17 -0.01 -0.17 -0.02 -0.15 -
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 5.98 5.35 4.64 4.92 4.99 4.69 4.76 16.38%
EPS 0.04 -0.05 -0.12 -0.01 -0.12 -0.01 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0559 0.0598 0.0607 0.0533 0.0612 0.0428 0.0543 1.94%
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 0.62 0.88 0.94 0.83 1.01 1.97 0.88 -20.77%
P/EPS 91.67 -92.86 -35.29 -650.00 -41.18 -925.00 -43.33 -
EY 1.09 -1.08 -2.83 -0.15 -2.43 -0.11 -2.31 -
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 0.67 0.81 1.10 0.76 1.01 0.69 1.21 -32.49%
P/EPS 100.00 -85.71 -41.18 -600.00 -41.18 -325.00 -60.00 -
EY 1.00 -1.17 -2.43 -0.17 -2.43 -0.31 -1.67 -
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