[HM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 26.92%
YoY- -106.61%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 136,150 181,678 235,064 218,084 61,170 3,120 3,434 80.05%
PBT 2,586 -7,230 -2,752 -6,610 -3,614 -5,382 -4,998 -
Tax -1,370 -1,092 -796 -1,280 -18 0 0 -
NP 1,216 -8,322 -3,548 -7,890 -3,632 -5,382 -4,998 -
-
NP to SH 1,206 -8,073 -3,196 -7,504 -3,632 -5,382 -4,998 -
-
Tax Rate 52.98% - - - - - - -
Total Cost 134,934 190,000 238,612 225,974 64,802 8,502 8,432 55.75%
-
Net Worth 65,146 65,109 74,129 59,819 38,787 8,072 10,756 33.35%
Dividend
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 65,146 65,109 74,129 59,819 38,787 8,072 10,756 33.35%
NOSH 554,441 437,560 887,777 707,924 465,641 144,677 135,815 25.20%
Ratio Analysis
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.89% -4.58% -1.51% -3.62% -5.94% -172.50% -145.54% -
ROE 1.85% -12.40% -4.31% -12.54% -9.36% -66.67% -46.46% -
Per Share
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.56 41.52 26.48 30.81 13.14 2.16 2.53 43.79%
EPS 0.22 -1.85 -0.36 -1.06 -0.78 -3.72 -3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 0.1488 0.0835 0.0845 0.0833 0.0558 0.0792 6.50%
Adjusted Per Share Value based on latest NOSH - 789,999
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 11.07 14.77 19.10 17.72 4.97 0.25 0.28 79.97%
EPS 0.10 -0.66 -0.26 -0.61 -0.30 -0.44 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0529 0.0602 0.0486 0.0315 0.0066 0.0087 33.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.07 0.12 0.06 0.065 0.08 0.12 0.08 -
P/RPS 0.29 0.00 0.23 0.21 0.61 5.56 3.16 -31.72%
P/EPS 32.18 0.00 -16.67 -6.13 -10.26 -3.23 -2.17 -
EY 3.11 0.00 -6.00 -16.31 -9.75 -31.00 -46.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.72 0.77 0.96 2.15 1.01 -7.98%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/11/16 25/11/15 22/08/14 26/08/13 23/08/12 10/08/11 18/08/10 -
Price 0.065 0.095 0.07 0.09 0.08 0.07 0.07 -
P/RPS 0.26 0.00 0.26 0.29 0.61 3.25 2.77 -31.48%
P/EPS 29.88 0.00 -19.44 -8.49 -10.26 -1.88 -1.90 -
EY 3.35 0.00 -5.14 -11.78 -9.75 -53.14 -52.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.00 0.84 1.07 0.96 1.25 0.88 -7.23%

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