[HM] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 23.06%
YoY- -131.08%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 236,665 238,197 228,175 204,943 157,643 117,794 79,187 107.90%
PBT -2,490 -2,134 -4,419 -4,035 -5,659 -6,187 -4,160 -29.04%
Tax -845 -898 -1,087 -861 -718 -413 -87 357.12%
NP -3,335 -3,032 -5,506 -4,896 -6,377 -6,600 -4,247 -14.92%
-
NP to SH -3,221 -2,885 -5,375 -4,758 -6,184 -6,507 -4,247 -16.87%
-
Tax Rate - - - - - - - -
Total Cost 240,000 241,229 233,681 209,839 164,020 124,394 83,434 102.65%
-
Net Worth 74,707 65,603 75,264 52,705 66,754 59,665 40,773 49.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 74,707 65,603 75,264 52,705 66,754 59,665 40,773 49.90%
NOSH 894,705 770,000 882,352 615,000 789,999 693,783 519,411 43.83%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.41% -1.27% -2.41% -2.39% -4.05% -5.60% -5.36% -
ROE -4.31% -4.40% -7.14% -9.03% -9.26% -10.91% -10.42% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.45 30.93 25.86 33.32 19.95 16.98 15.25 44.50%
EPS -0.36 -0.37 -0.61 -0.77 -0.78 -0.94 -0.82 -42.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0852 0.0853 0.0857 0.0845 0.086 0.0785 4.21%
Adjusted Per Share Value based on latest NOSH - 615,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 14.43 14.52 13.91 12.49 9.61 7.18 4.83 107.84%
EPS -0.20 -0.18 -0.33 -0.29 -0.38 -0.40 -0.26 -16.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0455 0.04 0.0459 0.0321 0.0407 0.0364 0.0249 49.63%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.06 0.065 0.07 0.185 0.065 0.055 0.09 -
P/RPS 0.23 0.21 0.27 0.56 0.33 0.32 0.59 -46.72%
P/EPS -16.67 -17.35 -11.49 -23.91 -8.30 -5.86 -11.01 31.95%
EY -6.00 -5.76 -8.70 -4.18 -12.04 -17.05 -9.09 -24.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.82 2.16 0.77 0.64 1.15 -26.87%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 23/05/14 26/02/14 28/11/13 26/08/13 30/05/13 22/02/13 -
Price 0.07 0.06 0.07 0.065 0.09 0.065 0.07 -
P/RPS 0.26 0.19 0.27 0.20 0.45 0.38 0.46 -31.71%
P/EPS -19.44 -16.01 -11.49 -8.40 -11.50 -6.93 -8.56 73.03%
EY -5.14 -6.24 -8.70 -11.90 -8.70 -14.43 -11.68 -42.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.70 0.82 0.76 1.07 0.76 0.89 -3.79%

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