[HM] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 23.06%
YoY- -131.08%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 146,673 140,802 160,162 204,943 50,160 9,666 5,085 58.91%
PBT -2,719 -8,220 -8,772 -4,035 -2,038 -2,638 -3,222 -2.31%
Tax -160 -1,293 -1,000 -861 -21 4 1 -
NP -2,879 -9,513 -9,772 -4,896 -2,059 -2,634 -3,221 -1.53%
-
NP to SH -2,872 -9,511 -9,616 -4,758 -2,059 -2,634 -3,221 -1.56%
-
Tax Rate - - - - - - - -
Total Cost 149,552 150,315 169,934 209,839 52,219 12,300 8,306 48.92%
-
Net Worth 63,261 65,978 73,317 52,705 40,074 8,547 10,708 27.73%
Dividend
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 63,261 65,978 73,317 52,705 40,074 8,547 10,708 27.73%
NOSH 555,901 554,441 535,949 615,000 499,677 145,362 145,102 20.33%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -1.96% -6.76% -6.10% -2.39% -4.10% -27.25% -63.34% -
ROE -4.54% -14.42% -13.12% -9.03% -5.14% -30.82% -30.08% -
Per Share
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.38 25.40 29.88 33.32 10.04 6.65 3.50 32.08%
EPS -0.52 -1.72 -1.79 -0.77 -0.41 -1.81 -2.22 -18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.119 0.1368 0.0857 0.0802 0.0588 0.0738 6.14%
Adjusted Per Share Value based on latest NOSH - 615,000
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.92 11.44 13.02 16.66 4.08 0.79 0.41 59.09%
EPS -0.23 -0.77 -0.78 -0.39 -0.17 -0.21 -0.26 -1.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0514 0.0536 0.0596 0.0428 0.0326 0.0069 0.0087 27.73%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/12/17 30/12/16 31/12/15 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.09 0.06 0.08 0.185 0.08 0.08 0.07 -
P/RPS 0.34 0.24 0.27 0.56 0.80 1.20 2.00 -21.66%
P/EPS -17.42 -3.50 -4.46 -23.91 -19.41 -4.41 -3.15 26.57%
EY -5.74 -28.59 -22.43 -4.18 -5.15 -22.65 -31.71 -20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.50 0.58 2.16 1.00 1.36 0.95 -2.50%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/02/18 24/02/17 25/02/16 28/11/13 23/11/12 16/12/11 24/11/10 -
Price 0.085 0.065 0.075 0.065 0.08 0.08 0.08 -
P/RPS 0.32 0.26 0.25 0.20 0.80 1.20 2.28 -23.70%
P/EPS -16.45 -3.79 -4.18 -8.40 -19.41 -4.41 -3.60 23.28%
EY -6.08 -26.39 -23.92 -11.90 -5.15 -22.65 -27.75 -18.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.55 0.55 0.76 1.00 1.36 1.08 -4.90%

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