[HM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -13.01%
YoY- -0.82%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 7,883 6,710 8,297 8,925 9,898 10,954 8,613 -5.71%
PBT -1,847 -4,216 -3,504 -3,580 -3,168 -1,938 -2,631 -20.96%
Tax 0 0 0 0 0 0 0 -
NP -1,847 -4,216 -3,504 -3,580 -3,168 -1,938 -2,631 -20.96%
-
NP to SH -1,847 -4,216 -3,504 -3,580 -3,168 -1,938 -2,631 -20.96%
-
Tax Rate - - - - - - - -
Total Cost 9,730 10,926 11,801 12,505 13,066 12,892 11,244 -9.16%
-
Net Worth 9,702 11,556 12,718 12,621 13,425 16,063 17,907 -33.46%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 9,702 11,556 12,718 12,621 13,425 16,063 17,907 -33.46%
NOSH 110,000 131,022 131,250 131,333 131,491 133,636 145,000 -16.77%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -23.43% -62.83% -42.23% -40.11% -32.01% -17.69% -30.55% -
ROE -19.04% -36.48% -27.55% -28.37% -23.60% -12.06% -14.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.17 5.12 6.32 6.80 7.53 8.20 5.94 13.32%
EPS -1.68 -3.22 -2.67 -2.73 -2.41 -1.45 -1.81 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.0882 0.0969 0.0961 0.1021 0.1202 0.1235 -20.05%
Adjusted Per Share Value based on latest NOSH - 131,333
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.64 0.55 0.67 0.73 0.80 0.89 0.70 -5.78%
EPS -0.15 -0.34 -0.28 -0.29 -0.26 -0.16 -0.21 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0079 0.0094 0.0103 0.0103 0.0109 0.0131 0.0146 -33.52%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.08 0.08 0.08 0.07 0.07 0.16 0.12 -
P/RPS 1.12 1.56 1.27 1.03 0.93 1.95 2.02 -32.43%
P/EPS -4.76 -2.49 -3.00 -2.57 -2.91 -11.03 -6.61 -19.61%
EY -20.99 -40.22 -33.37 -38.94 -34.42 -9.06 -15.12 24.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.83 0.73 0.69 1.33 0.97 -4.15%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 20/11/09 19/08/09 20/05/09 25/02/09 19/11/08 20/08/08 -
Price 0.09 0.06 0.08 0.07 0.08 0.08 0.15 -
P/RPS 1.26 1.17 1.27 1.03 1.06 0.98 2.53 -37.09%
P/EPS -5.36 -1.86 -3.00 -2.57 -3.32 -5.52 -8.27 -25.04%
EY -18.66 -53.63 -33.37 -38.94 -30.12 -18.13 -12.10 33.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.68 0.83 0.73 0.78 0.67 1.21 -10.73%

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