[HM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -78.67%
YoY- -457.45%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 68,075 34,439 197,654 160,162 121,119 91,498 60,441 8.22%
PBT 1,293 529 -19,419 -8,772 -4,820 -3,135 -808 -
Tax -685 -325 -1,314 -1,000 -728 -583 -366 51.69%
NP 608 204 -20,733 -9,772 -5,548 -3,718 -1,174 -
-
NP to SH 603 207 -20,566 -9,616 -5,382 -3,552 -1,279 -
-
Tax Rate 52.98% 61.44% - - - - - -
Total Cost 67,467 34,235 218,387 169,934 126,667 95,216 61,615 6.21%
-
Net Worth 65,146 60,444 55,801 63,243 65,109 69,307 69,407 -4.12%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 65,146 60,444 55,801 63,243 65,109 69,307 69,407 -4.12%
NOSH 554,441 517,500 479,393 462,307 437,560 866,341 852,666 -24.88%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.89% 0.59% -10.49% -6.10% -4.58% -4.06% -1.94% -
ROE 0.93% 0.34% -36.86% -15.20% -8.27% -5.13% -1.84% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 12.28 6.65 41.23 34.64 27.68 10.56 7.09 44.07%
EPS 0.11 0.04 -4.29 -2.08 -1.23 -0.41 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 0.1168 0.1164 0.1368 0.1488 0.08 0.0814 27.63%
Adjusted Per Share Value based on latest NOSH - 535,949
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.15 2.10 12.05 9.76 7.38 5.58 3.68 8.31%
EPS 0.04 0.01 -1.25 -0.59 -0.33 -0.22 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0368 0.034 0.0386 0.0397 0.0422 0.0423 -4.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.07 0.055 0.075 0.08 0.12 0.05 0.06 -
P/RPS 0.57 0.83 0.18 0.00 0.00 0.00 0.00 -
P/EPS 64.36 137.50 -1.75 0.00 0.00 0.00 0.00 -
EY 1.55 0.73 -57.20 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.64 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 25/05/16 25/02/16 25/11/15 25/08/15 22/05/15 -
Price 0.065 0.055 0.07 0.075 0.095 0.14 0.055 -
P/RPS 0.53 0.83 0.17 0.00 0.00 0.00 0.00 -
P/EPS 59.77 137.50 -1.63 0.00 0.00 0.00 0.00 -
EY 1.67 0.73 -61.29 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.60 0.00 0.00 0.00 0.00 -

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