[HM] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 119.38%
YoY- -50.29%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 165,520 166,358 158,720 154,509 151,237 139,478 138,044 12.82%
PBT 1,212 2,044 2,232 1,775 -2,922 1,614 732 39.82%
Tax -1,082 -920 -988 -1,003 -1,056 -800 -752 27.36%
NP 129 1,124 1,244 772 -3,978 814 -20 -
-
NP to SH 130 1,124 1,240 771 -3,978 814 -20 -
-
Tax Rate 89.27% 45.01% 44.27% 56.51% - 49.57% 102.73% -
Total Cost 165,390 165,234 157,476 153,737 155,215 138,664 138,064 12.75%
-
Net Worth 71,295 71,783 71,539 69,520 62,885 66,477 66,089 5.17%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 71,295 71,783 71,539 69,520 62,885 66,477 66,089 5.17%
NOSH 609,885 609,885 609,885 609,885 552,592 554,441 554,441 6.54%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.08% 0.68% 0.78% 0.50% -2.63% 0.58% -0.01% -
ROE 0.18% 1.57% 1.73% 1.11% -6.33% 1.22% -0.03% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 27.14 27.28 26.02 25.94 27.37 25.16 24.90 5.89%
EPS 0.03 0.18 0.20 0.14 -0.72 0.14 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.1177 0.1173 0.1167 0.1138 0.1199 0.1192 -1.28%
Adjusted Per Share Value based on latest NOSH - 609,885
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.09 10.14 9.67 9.42 9.22 8.50 8.41 12.87%
EPS 0.01 0.07 0.08 0.05 -0.24 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0438 0.0436 0.0424 0.0383 0.0405 0.0403 5.21%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.085 0.085 0.07 0.095 0.09 0.12 0.12 -
P/RPS 0.31 0.31 0.27 0.37 0.33 0.48 0.48 -25.22%
P/EPS 396.74 46.12 34.43 73.40 -12.50 81.74 -3,326.65 -
EY 0.25 2.17 2.90 1.36 -8.00 1.22 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.60 0.81 0.79 1.00 1.01 -19.41%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 26/11/18 29/08/18 30/05/18 28/02/18 29/11/17 25/08/17 -
Price 0.145 0.09 0.07 0.065 0.085 0.08 0.115 -
P/RPS 0.53 0.33 0.27 0.25 0.31 0.32 0.46 9.87%
P/EPS 676.79 48.83 34.43 50.22 -11.81 54.49 -3,188.04 -
EY 0.15 2.05 2.90 1.99 -8.47 1.84 -0.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.76 0.60 0.56 0.75 0.67 0.96 18.54%

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