[HM] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -11.65%
YoY- 47.91%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 256,822 256,883 244,720 236,665 238,197 228,175 204,943 16.24%
PBT -1,161 -402 -3,045 -2,490 -2,134 -4,419 -4,035 -56.44%
Tax -1,305 -1,076 -915 -845 -898 -1,087 -861 31.98%
NP -2,466 -1,478 -3,960 -3,335 -3,032 -5,506 -4,896 -36.72%
-
NP to SH -2,927 -1,725 -3,720 -3,221 -2,885 -5,375 -4,758 -27.68%
-
Tax Rate - - - - - - - -
Total Cost 259,288 258,361 248,680 240,000 241,229 233,681 209,839 15.16%
-
Net Worth 69,407 68,722 73,573 74,707 65,603 75,264 52,705 20.16%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 69,407 68,722 73,573 74,707 65,603 75,264 52,705 20.16%
NOSH 852,666 825,000 888,571 894,705 770,000 882,352 615,000 24.36%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin -0.96% -0.58% -1.62% -1.41% -1.27% -2.41% -2.39% -
ROE -4.22% -2.51% -5.06% -4.31% -4.40% -7.14% -9.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.12 31.14 27.54 26.45 30.93 25.86 33.32 -6.51%
EPS -0.34 -0.21 -0.42 -0.36 -0.37 -0.61 -0.77 -42.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0814 0.0833 0.0828 0.0835 0.0852 0.0853 0.0857 -3.37%
Adjusted Per Share Value based on latest NOSH - 894,705
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.87 20.88 19.89 19.23 19.36 18.54 16.66 16.22%
EPS -0.24 -0.14 -0.30 -0.26 -0.23 -0.44 -0.39 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0564 0.0559 0.0598 0.0607 0.0533 0.0612 0.0428 20.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.06 0.055 0.065 0.06 0.065 0.07 0.185 -
P/RPS 0.20 0.18 0.24 0.23 0.21 0.27 0.56 -49.69%
P/EPS -17.48 -26.30 -15.53 -16.67 -17.35 -11.49 -23.91 -18.86%
EY -5.72 -3.80 -6.44 -6.00 -5.76 -8.70 -4.18 23.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.79 0.72 0.76 0.82 2.16 -51.07%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 24/02/15 25/11/14 22/08/14 23/05/14 26/02/14 28/11/13 -
Price 0.055 0.06 0.06 0.07 0.06 0.07 0.065 -
P/RPS 0.18 0.19 0.22 0.26 0.19 0.27 0.20 -6.78%
P/EPS -16.02 -28.70 -14.33 -19.44 -16.01 -11.49 -8.40 53.84%
EY -6.24 -3.48 -6.98 -5.14 -6.24 -8.70 -11.90 -34.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.72 0.84 0.70 0.82 0.76 -7.15%

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