[HM] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 2.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 8,613 7,964 6,862 7,104 6.62%
PBT -2,631 -1,593 -865 1,160 -
Tax 0 -5 -34 -275 -
NP -2,631 -1,598 -899 885 -
-
NP to SH -2,631 -1,598 -899 1,118 -
-
Tax Rate - - - 23.71% -
Total Cost 11,244 9,562 7,761 6,219 21.80%
-
Net Worth 17,907 18,802 20,759 13,328 10.33%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 17,907 18,802 20,759 13,328 10.33%
NOSH 145,000 131,029 133,333 115,000 8.02%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -30.55% -20.07% -13.10% 12.46% -
ROE -14.69% -8.50% -4.33% 8.39% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.94 6.08 5.15 6.18 -1.31%
EPS -1.81 -1.22 -0.67 0.97 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1235 0.1435 0.1557 0.1159 2.13%
Adjusted Per Share Value based on latest NOSH - 115,000
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 0.70 0.65 0.56 0.58 6.46%
EPS -0.21 -0.13 -0.07 0.09 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0146 0.0153 0.0169 0.0108 10.56%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.12 0.19 0.17 0.23 -
P/RPS 2.02 3.13 3.30 3.72 -18.40%
P/EPS -6.61 -15.58 -25.21 23.66 -
EY -15.12 -6.42 -3.97 4.23 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.32 1.09 1.98 -21.15%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 20/08/08 22/08/07 23/08/06 23/08/05 -
Price 0.15 0.17 0.14 0.20 -
P/RPS 2.53 2.80 2.72 3.24 -7.90%
P/EPS -8.27 -13.94 -20.76 20.57 -
EY -12.10 -7.17 -4.82 4.86 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.18 0.90 1.73 -11.22%

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