[HM] QoQ TTM 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- 46.33%
YoY- 55.66%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 256,883 244,720 236,665 238,197 228,175 204,943 157,643 38.35%
PBT -402 -3,045 -2,490 -2,134 -4,419 -4,035 -5,659 -82.76%
Tax -1,076 -915 -845 -898 -1,087 -861 -718 30.85%
NP -1,478 -3,960 -3,335 -3,032 -5,506 -4,896 -6,377 -62.16%
-
NP to SH -1,725 -3,720 -3,221 -2,885 -5,375 -4,758 -6,184 -57.20%
-
Tax Rate - - - - - - - -
Total Cost 258,361 248,680 240,000 241,229 233,681 209,839 164,020 35.26%
-
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 -0.58% -1.62% -1.41% -1.27% -2.41% -2.39% -4.05% -
ROE -2.51% -5.06% -4.31% -4.40% -7.14% -9.03% -9.26% -
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 31.14 27.54 26.45 30.93 25.86 33.32 19.95 34.45%
EPS -0.21 -0.42 -0.36 -0.37 -0.61 -0.77 -0.78 -58.20%
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 20.88 19.89 19.23 19.36 18.54 16.66 12.81 38.37%
EPS -0.14 -0.30 -0.26 -0.23 -0.44 -0.39 -0.50 -57.10%
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 0.18 0.24 0.23 0.21 0.27 0.56 0.33 -33.16%
P/EPS -26.30 -15.53 -16.67 -17.35 -11.49 -23.91 -8.30 115.28%
EY -3.80 -6.44 -6.00 -5.76 -8.70 -4.18 -12.04 -53.54%
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 0.19 0.22 0.26 0.19 0.27 0.20 0.45 -43.63%
P/EPS -28.70 -14.33 -19.44 -16.01 -11.49 -8.40 -11.50 83.68%
EY -3.48 -6.98 -5.14 -6.24 -8.70 -11.90 -8.70 -45.62%
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