[HM] QoQ TTM Result on 31-Dec-2014

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- 53.63%
YoY- 67.91%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 194,697 230,849 256,822 256,883 244,720 236,665 238,197 -12.56%
PBT -3,378 -2,161 -1,161 -402 -3,045 -2,490 -2,134 35.78%
Tax -1,181 -1,261 -1,305 -1,076 -915 -845 -898 20.01%
NP -4,559 -3,422 -2,466 -1,478 -3,960 -3,335 -3,032 31.21%
-
NP to SH -4,887 -3,679 -2,927 -1,725 -3,720 -3,221 -2,885 42.05%
-
Tax Rate - - - - - - - -
Total Cost 199,256 234,271 259,288 258,361 248,680 240,000 241,229 -11.95%
-
Net Worth 64,834 69,938 69,407 68,722 73,573 74,707 65,603 -0.78%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 64,834 69,938 69,407 68,722 73,573 74,707 65,603 -0.78%
NOSH 435,714 874,230 852,666 825,000 888,571 894,705 770,000 -31.56%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -2.34% -1.48% -0.96% -0.58% -1.62% -1.41% -1.27% -
ROE -7.54% -5.26% -4.22% -2.51% -5.06% -4.31% -4.40% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 44.68 26.41 30.12 31.14 27.54 26.45 30.93 27.75%
EPS -1.12 -0.42 -0.34 -0.21 -0.42 -0.36 -0.37 109.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1488 0.08 0.0814 0.0833 0.0828 0.0835 0.0852 44.97%
Adjusted Per Share Value based on latest NOSH - 825,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.87 14.07 15.65 15.66 14.92 14.43 14.52 -12.56%
EPS -0.30 -0.22 -0.18 -0.11 -0.23 -0.20 -0.18 40.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0395 0.0426 0.0423 0.0419 0.0448 0.0455 0.04 -0.83%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.12 0.05 0.06 0.055 0.065 0.06 0.065 -
P/RPS 0.27 0.19 0.20 0.18 0.24 0.23 0.21 18.22%
P/EPS -10.70 -11.88 -17.48 -26.30 -15.53 -16.67 -17.35 -27.52%
EY -9.35 -8.42 -5.72 -3.80 -6.44 -6.00 -5.76 38.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.63 0.74 0.66 0.79 0.72 0.76 4.33%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 22/05/15 24/02/15 25/11/14 22/08/14 23/05/14 -
Price 0.095 0.14 0.055 0.06 0.06 0.07 0.06 -
P/RPS 0.21 0.53 0.18 0.19 0.22 0.26 0.19 6.89%
P/EPS -8.47 -33.27 -16.02 -28.70 -14.33 -19.44 -16.01 -34.56%
EY -11.81 -3.01 -6.24 -3.48 -6.98 -5.14 -6.24 52.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.75 0.68 0.72 0.72 0.84 0.70 -5.79%

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