[HM] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 8.46%
YoY- -15.11%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 174,722 222,346 54,670 3,512 4,225 7,956 12,206 44.31%
PBT -9,569 -4,290 -4,458 -4,926 -4,281 -2,448 -1,050 35.60%
Tax -1,090 -1,060 -28 0 1 0 0 -
NP -10,660 -5,350 -4,486 -4,926 -4,280 -2,448 -1,050 37.64%
-
NP to SH -10,490 -5,166 -4,486 -4,926 -4,280 -2,448 -1,050 37.33%
-
Tax Rate - - - - - - - -
Total Cost 185,382 227,697 59,157 8,438 8,505 10,404 13,257 43.85%
-
Net Worth 63,243 66,417 38,553 8,553 10,255 11,650 15,786 21.08%
Dividend
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 63,243 66,417 38,553 8,553 10,255 11,650 15,786 21.08%
NOSH 462,307 774,999 480,714 145,472 138,961 132,086 131,333 18.94%
Ratio Analysis
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -6.10% -2.41% -8.21% -140.28% -101.29% -30.77% -8.61% -
ROE -16.59% -7.78% -11.64% -57.60% -41.73% -21.01% -6.66% -
Per Share
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 37.79 28.69 11.37 2.41 3.04 6.02 9.29 21.33%
EPS -2.27 -0.67 -0.93 -3.39 -3.08 -1.85 -0.80 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1368 0.0857 0.0802 0.0588 0.0738 0.0882 0.1202 1.79%
Adjusted Per Share Value based on latest NOSH - 145,362
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 10.65 13.55 3.33 0.21 0.26 0.48 0.74 44.42%
EPS -0.64 -0.31 -0.27 -0.30 -0.26 -0.15 -0.06 38.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0405 0.0235 0.0052 0.0063 0.0071 0.0096 21.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/12/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.08 0.185 0.08 0.08 0.07 0.08 0.16 -
P/RPS 0.00 0.64 0.70 3.31 2.30 1.33 1.72 -
P/EPS 0.00 -27.75 -8.57 -2.36 -2.27 -4.32 -20.00 -
EY 0.00 -3.60 -11.67 -42.33 -44.00 -23.17 -5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.16 1.00 1.36 0.95 0.91 1.33 -
Price Multiplier on Announcement Date
31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/02/16 28/11/13 23/11/12 16/12/11 24/11/10 20/11/09 19/11/08 -
Price 0.075 0.065 0.08 0.08 0.08 0.06 0.08 -
P/RPS 0.00 0.23 0.70 3.31 2.63 1.00 0.86 -
P/EPS 0.00 -9.75 -8.57 -2.36 -2.60 -3.24 -10.00 -
EY 0.00 -10.26 -11.67 -42.33 -38.50 -30.89 -10.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.76 1.00 1.36 1.08 0.68 0.67 -

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