[HM] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -588.78%
YoY- -307.37%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 166,358 158,720 154,509 151,237 139,478 138,044 136,555 14.05%
PBT 2,044 2,232 1,775 -2,922 1,614 732 1,900 4.98%
Tax -920 -988 -1,003 -1,056 -800 -752 -347 91.44%
NP 1,124 1,244 772 -3,978 814 -20 1,553 -19.37%
-
NP to SH 1,124 1,240 771 -3,978 814 -20 1,551 -19.30%
-
Tax Rate 45.01% 44.27% 56.51% - 49.57% 102.73% 18.26% -
Total Cost 165,234 157,476 153,737 155,215 138,664 138,064 135,002 14.40%
-
Net Worth 71,783 71,539 69,520 62,885 66,477 66,089 66,089 5.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 71,783 71,539 69,520 62,885 66,477 66,089 66,089 5.65%
NOSH 609,885 609,885 609,885 552,592 554,441 554,441 554,441 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.68% 0.78% 0.50% -2.63% 0.58% -0.01% 1.14% -
ROE 1.57% 1.73% 1.11% -6.33% 1.22% -0.03% 2.35% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.28 26.02 25.94 27.37 25.16 24.90 24.63 7.04%
EPS 0.18 0.20 0.14 -0.72 0.14 0.00 0.28 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.1173 0.1167 0.1138 0.1199 0.1192 0.1192 -0.83%
Adjusted Per Share Value based on latest NOSH - 555,901
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.52 12.90 12.56 12.29 11.34 11.22 11.10 14.03%
EPS 0.09 0.10 0.06 -0.32 0.07 0.00 0.13 -21.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0583 0.0581 0.0565 0.0511 0.054 0.0537 0.0537 5.62%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.085 0.07 0.095 0.09 0.12 0.12 0.10 -
P/RPS 0.31 0.27 0.37 0.33 0.48 0.48 0.41 -16.99%
P/EPS 46.12 34.43 73.40 -12.50 81.74 -3,326.65 35.75 18.48%
EY 2.17 2.90 1.36 -8.00 1.22 -0.03 2.80 -15.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.81 0.79 1.00 1.01 0.84 -9.75%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 30/05/18 28/02/18 29/11/17 25/08/17 30/05/17 -
Price 0.09 0.07 0.065 0.085 0.08 0.115 0.115 -
P/RPS 0.33 0.27 0.25 0.31 0.32 0.46 0.47 -20.98%
P/EPS 48.83 34.43 50.22 -11.81 54.49 -3,188.04 41.11 12.14%
EY 2.05 2.90 1.99 -8.47 1.84 -0.03 2.43 -10.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 0.56 0.75 0.67 0.96 0.96 -14.40%

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