[HM] QoQ Annualized Quarter Result on 30-Jun-2019 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
14-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -4042.86%
YoY- -1012.58%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 142,783 150,410 141,450 127,568 156,330 165,520 166,358 -9.67%
PBT -11,720 -10,532 -12,364 -12,176 1,191 1,212 2,044 -
Tax -699 -408 -296 256 -905 -1,082 -920 -16.72%
NP -12,419 -10,940 -12,660 -11,920 286 129 1,124 -
-
NP to SH -12,194 -10,601 -12,230 -11,316 287 130 1,124 -
-
Tax Rate - - - - 75.99% 89.27% 45.01% -
Total Cost 155,202 161,350 154,110 139,488 156,044 165,390 165,234 -4.08%
-
Net Worth 115,875 116,166 102,074 99,819 89,745 71,295 71,783 37.56%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 115,875 116,166 102,074 99,819 89,745 71,295 71,783 37.56%
NOSH 481,913 423,967 390,220 388,612 304,942 609,885 609,885 -14.51%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -8.70% -7.27% -8.95% -9.34% 0.18% 0.08% 0.68% -
ROE -10.52% -9.13% -11.98% -11.34% 0.32% 0.18% 1.57% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 30.92 36.42 43.04 40.90 40.83 27.14 27.28 8.70%
EPS -3.02 -2.76 -3.82 3.64 0.05 0.03 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2509 0.2813 0.3106 0.32 0.2344 0.1169 0.1177 65.55%
Adjusted Per Share Value based on latest NOSH - 388,612
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 8.70 9.17 8.62 7.78 9.53 10.09 10.14 -9.69%
EPS -0.74 -0.65 -0.75 -0.69 0.02 0.01 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0706 0.0708 0.0622 0.0608 0.0547 0.0435 0.0438 37.43%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.05 0.20 0.155 0.16 0.18 0.085 0.085 -
P/RPS 0.16 0.55 0.36 0.39 0.44 0.31 0.31 -35.63%
P/EPS -1.89 -7.79 -4.17 -4.41 240.13 396.74 46.12 -
EY -52.81 -12.84 -24.01 -22.67 0.42 0.25 2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.71 0.50 0.50 0.77 0.73 0.72 -57.39%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 26/06/20 25/02/20 27/11/19 14/11/19 30/05/19 27/02/19 26/11/18 -
Price 0.06 0.075 0.15 0.17 0.19 0.145 0.09 -
P/RPS 0.19 0.21 0.35 0.42 0.47 0.53 0.33 -30.76%
P/EPS -2.27 -2.92 -4.03 -4.69 253.47 676.79 48.83 -
EY -44.01 -34.23 -24.81 -21.34 0.39 0.15 2.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.48 0.53 0.81 1.24 0.76 -53.59%

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