[HM] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 74.21%
YoY- -316.52%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 168,467 181,629 179,318 169,344 185,842 185,257 173,422 -1.91%
PBT 7,117 -1,790 -138 -1,656 -9,518 3,158 5,246 22.57%
Tax -1,503 1,324 -1,340 -1,280 -1,843 -2,909 -3,572 -43.87%
NP 5,614 -466 -1,478 -2,936 -11,361 249 1,674 124.21%
-
NP to SH 5,630 -458 -1,466 -2,936 -11,386 234 1,624 129.23%
-
Tax Rate 21.12% - - - - 92.12% 68.09% -
Total Cost 162,853 182,095 180,796 172,280 197,203 185,008 171,748 -3.48%
-
Net Worth 198,326 240,326 233,255 208,904 370,743 184,038 158,707 16.03%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 198,326 240,326 233,255 208,904 370,743 184,038 158,707 16.03%
NOSH 1,072,836 732,126 665,304 665,304 665,304 1,199,730 1,199,730 -7.18%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.33% -0.26% -0.82% -1.73% -6.11% 0.13% 0.97% -
ROE 2.84% -0.19% -0.63% -1.41% -3.07% 0.13% 1.02% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 21.72 25.29 26.95 28.42 26.88 15.44 16.82 18.60%
EPS 0.82 -0.07 -0.24 -0.48 -1.21 0.03 0.18 175.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2557 0.3346 0.3506 0.3506 0.5363 0.1534 0.1539 40.32%
Adjusted Per Share Value based on latest NOSH - 665,304
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 13.69 14.76 14.57 13.76 15.10 15.06 14.09 -1.90%
EPS 0.46 -0.04 -0.12 -0.24 -0.93 0.02 0.13 132.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1612 0.1953 0.1896 0.1698 0.3013 0.1496 0.129 16.03%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.085 0.065 0.075 0.095 0.16 0.05 0.07 -
P/RPS 0.39 0.26 0.28 0.33 0.60 0.32 0.42 -4.82%
P/EPS 11.71 -101.79 -34.04 -19.28 -9.71 255.63 44.45 -58.93%
EY 8.54 -0.98 -2.94 -5.19 -10.29 0.39 2.25 143.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.19 0.21 0.27 0.30 0.33 0.45 -18.69%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 24/02/22 25/11/21 25/08/21 31/05/21 26/02/21 25/11/20 -
Price 0.175 0.07 0.07 0.08 0.10 0.17 0.05 -
P/RPS 0.81 0.28 0.26 0.28 0.37 1.10 0.30 94.01%
P/EPS 24.11 -109.62 -31.77 -16.24 -6.07 869.13 31.75 -16.77%
EY 4.15 -0.91 -3.15 -6.16 -16.47 0.12 3.15 20.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.21 0.20 0.23 0.19 1.11 0.32 65.36%

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