[HM] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -38.86%
YoY- -122.28%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 197,654 174,722 181,678 182,996 241,764 256,883 274,957 -19.73%
PBT -19,419 -9,569 -7,230 -6,270 -3,232 -402 -2,766 266.21%
Tax -1,314 -1,090 -1,092 -1,166 -1,464 -1,076 -934 25.52%
NP -20,733 -10,660 -8,322 -7,436 -4,696 -1,478 -3,700 215.15%
-
NP to SH -20,566 -10,490 -8,073 -7,104 -5,116 -1,725 -3,330 236.24%
-
Tax Rate - - - - - - - -
Total Cost 218,387 185,382 190,000 190,432 246,460 258,361 278,658 -14.98%
-
Net Worth 55,801 63,243 65,109 69,307 69,407 71,846 70,698 -14.58%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 55,801 63,243 65,109 69,307 69,407 71,846 70,698 -14.58%
NOSH 479,393 462,307 437,560 866,341 852,666 862,499 853,846 -31.91%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -10.49% -6.10% -4.58% -4.06% -1.94% -0.58% -1.35% -
ROE -36.86% -16.59% -12.40% -10.25% -7.37% -2.40% -4.71% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 41.23 37.79 41.52 21.12 28.35 29.78 32.20 17.89%
EPS -4.29 -2.27 -1.85 -0.82 -0.60 -0.20 -0.39 393.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1164 0.1368 0.1488 0.08 0.0814 0.0833 0.0828 25.46%
Adjusted Per Share Value based on latest NOSH - 874,230
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 16.06 14.20 14.77 14.87 19.65 20.88 22.35 -19.75%
EPS -1.67 -0.85 -0.66 -0.58 -0.42 -0.14 -0.27 236.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0454 0.0514 0.0529 0.0563 0.0564 0.0584 0.0575 -14.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.075 0.08 0.12 0.05 0.06 0.055 0.065 -
P/RPS 0.18 0.00 0.00 0.00 0.00 0.18 0.20 -6.77%
P/EPS -1.75 0.00 0.00 0.00 0.00 -27.50 -16.67 -77.71%
EY -57.20 0.00 0.00 0.00 0.00 -3.64 -6.00 348.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.00 0.00 0.00 0.00 0.66 0.79 -13.08%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 25/02/16 25/11/15 25/08/15 22/05/15 24/02/15 25/11/14 -
Price 0.07 0.075 0.095 0.14 0.055 0.06 0.06 -
P/RPS 0.17 0.00 0.00 0.00 0.00 0.20 0.19 -7.14%
P/EPS -1.63 0.00 0.00 0.00 0.00 -30.00 -15.38 -77.57%
EY -61.29 0.00 0.00 0.00 0.00 -3.33 -6.50 345.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.00 0.00 0.00 0.72 0.72 -11.43%

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