[HM] YoY 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- 53.84%
YoY- 21.42%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
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 33,636 29,621 57,030 58,562 18,713 866 931 77.40%
PBT 764 -1,685 -1,327 -971 -1,499 -1,342 -802 -
Tax -360 -145 -261 -314 -9 0 0 -
NP 404 -1,830 -1,588 -1,285 -1,508 -1,342 -802 -
-
NP to SH 396 -1,830 -1,521 -1,185 -1,508 -1,342 -802 -
-
Tax Rate 47.12% - - - - - - -
Total Cost 33,232 31,451 58,618 59,847 20,221 2,208 1,733 60.32%
-
Net Worth 65,146 64,834 74,707 66,754 41,872 8,051 11,143 32.60%
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 64,834 74,707 66,754 41,872 8,051 11,143 32.60%
NOSH 554,441 435,714 894,705 789,999 502,666 144,301 140,701 24.50%
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 1.20% -6.18% -2.78% -2.19% -8.06% -154.97% -86.14% -
ROE 0.61% -2.82% -2.04% -1.78% -3.60% -16.67% -7.20% -
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 6.07 6.80 6.37 7.41 3.72 0.60 0.66 42.55%
EPS 0.07 -0.42 -0.17 -0.15 -0.30 -0.93 -0.57 -
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 2.73 2.41 4.64 4.76 1.52 0.07 0.08 75.79%
EPS 0.03 -0.15 -0.12 -0.10 -0.12 -0.11 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0527 0.0607 0.0543 0.034 0.0065 0.0091 32.48%
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 1.15 0.00 0.94 0.88 2.15 20.00 12.09 -31.33%
P/EPS 98.01 0.00 -35.29 -43.33 -26.67 -12.90 -14.04 -
EY 1.02 0.00 -2.83 -2.31 -3.75 -7.75 -7.12 -
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 1.07 0.00 1.10 1.21 2.15 11.66 10.58 -30.66%
P/EPS 91.01 0.00 -41.18 -60.00 -26.67 -7.53 -12.28 -
EY 1.10 0.00 -2.43 -1.67 -3.75 -13.29 -8.14 -
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