[HM] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -57.34%
YoY- -8868.89%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 10,201 7,883 9,898 6,790 7,452 6,024 4,212 15.87%
PBT -2,155 -1,847 -3,168 -3,945 58 -1,275 1,580 -
Tax 5 0 0 -1 -13 -51 -249 -
NP -2,150 -1,847 -3,168 -3,946 45 -1,326 1,331 -
-
NP to SH -2,150 -1,847 -3,168 -3,946 45 -1,326 1,564 -
-
Tax Rate - - - - 22.41% - 15.76% -
Total Cost 12,351 9,730 13,066 10,736 7,407 7,350 2,881 27.44%
-
Net Worth 11,137 9,702 13,425 16,681 20,434 20,432 13,326 -2.94%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 11,137 9,702 13,425 16,681 20,434 20,432 13,326 -2.94%
NOSH 145,205 110,000 131,491 132,183 130,909 131,142 109,499 4.81%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -21.08% -23.43% -32.01% -58.11% 0.60% -22.01% 31.60% -
ROE -19.30% -19.04% -23.60% -23.65% 0.22% -6.49% 11.74% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 7.03 7.17 7.53 5.14 5.69 4.59 3.85 10.55%
EPS -1.48 -1.68 -2.41 -2.99 0.03 -1.01 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0767 0.0882 0.1021 0.1262 0.1561 0.1558 0.1217 -7.40%
Adjusted Per Share Value based on latest NOSH - 132,183
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 0.83 0.64 0.80 0.55 0.61 0.49 0.34 16.03%
EPS -0.17 -0.15 -0.26 -0.32 0.00 -0.11 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0091 0.0079 0.0109 0.0136 0.0166 0.0166 0.0108 -2.81%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.08 0.08 0.07 0.16 0.15 0.12 0.31 -
P/RPS 1.14 1.12 0.93 3.11 2.64 2.61 8.06 -27.80%
P/EPS -5.40 -4.76 -2.91 -5.36 436.36 -11.87 21.70 -
EY -18.51 -20.99 -34.42 -18.66 0.23 -8.43 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.91 0.69 1.27 0.96 0.77 2.55 -13.87%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 24/02/10 25/02/09 21/02/08 15/02/07 23/02/06 - -
Price 0.08 0.09 0.08 0.16 0.15 0.16 0.00 -
P/RPS 1.14 1.26 1.06 3.11 2.64 3.48 0.00 -
P/EPS -5.40 -5.36 -3.32 -5.36 436.36 -15.82 0.00 -
EY -18.51 -18.66 -30.12 -18.66 0.23 -6.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.02 0.78 1.27 0.96 1.03 0.00 -

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