[HM] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -190.71%
YoY- -736.16%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 34,439 31,057 60,502 50,480 11,873 694 786 83.00%
PBT 529 -2,327 -49 -2,334 -307 -1,349 -1,697 -
Tax -325 -217 -137 -326 0 0 0 -
NP 204 -2,544 -186 -2,660 -307 -1,349 -1,697 -
-
NP to SH 207 -2,273 -77 -2,567 -307 -1,349 -1,697 -
-
Tax Rate 61.44% - - - - - - -
Total Cost 34,235 33,601 60,688 53,140 12,180 2,043 2,483 52.11%
-
Net Worth 60,444 69,938 65,603 59,665 37,848 9,428 9,905 33.53%
Dividend
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 60,444 69,938 65,603 59,665 37,848 9,428 9,905 33.53%
NOSH 517,500 874,230 770,000 693,783 438,571 145,053 131,550 24.47%
Ratio Analysis
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.59% -8.19% -0.31% -5.27% -2.59% -194.38% -215.90% -
ROE 0.34% -3.25% -0.12% -4.30% -0.81% -14.31% -17.13% -
Per Share
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.65 3.55 7.86 7.28 2.71 0.48 0.60 46.89%
EPS 0.04 -0.26 -0.01 -0.37 -0.07 -0.93 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1168 0.08 0.0852 0.086 0.0863 0.065 0.0753 7.27%
Adjusted Per Share Value based on latest NOSH - 693,783
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2.10 1.89 3.69 3.08 0.72 0.04 0.05 81.76%
EPS 0.01 -0.14 0.00 -0.16 -0.02 -0.08 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0368 0.0426 0.04 0.0364 0.0231 0.0057 0.006 33.63%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/16 30/06/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.055 0.05 0.065 0.055 0.09 0.10 0.09 -
P/RPS 0.83 0.00 0.83 0.76 3.32 20.90 15.06 -37.08%
P/EPS 137.50 0.00 -650.00 -14.86 -128.57 -10.75 -6.98 -
EY 0.73 0.00 -0.15 -6.73 -0.78 -9.30 -14.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.76 0.64 1.04 1.54 1.20 -13.91%
Price Multiplier on Announcement Date
30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/08/16 25/08/15 23/05/14 30/05/13 22/05/12 13/05/11 19/05/10 -
Price 0.055 0.14 0.06 0.065 0.07 0.09 0.08 -
P/RPS 0.83 0.00 0.76 0.89 2.59 18.81 13.39 -35.89%
P/EPS 137.50 0.00 -600.00 -17.57 -100.00 -9.68 -6.20 -
EY 0.73 0.00 -0.17 -5.69 -1.00 -10.33 -16.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.00 0.70 0.76 0.81 1.38 1.06 -12.19%

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