[HM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 53.07%
YoY- -295.45%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 71,989 36,875 168,467 136,222 89,659 42,336 185,842 -46.83%
PBT -1,641 -433 7,117 -1,343 -69 -414 -9,518 -68.98%
Tax -68 -62 -1,503 993 -670 -320 -1,843 -88.89%
NP -1,709 -495 5,614 -350 -739 -734 -11,361 -71.68%
-
NP to SH -1,707 496 5,630 -344 -733 -734 -11,386 -71.74%
-
Tax Rate - - 21.12% - - - - -
Total Cost 73,698 37,370 162,853 136,572 90,398 43,070 197,203 -48.08%
-
Net Worth 278,685 277,074 198,326 240,326 233,255 208,904 370,743 -17.31%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 278,685 277,074 198,326 240,326 233,255 208,904 370,743 -17.31%
NOSH 1,108,676 1,097,138 1,072,836 732,126 665,304 665,304 665,304 40.51%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -2.37% -1.34% 3.33% -0.26% -0.82% -1.73% -6.11% -
ROE -0.61% 0.18% 2.84% -0.14% -0.31% -0.35% -3.07% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.40 3.40 21.72 18.97 13.48 7.11 26.88 -61.55%
EPS -0.15 -0.05 0.82 -0.05 -0.12 -0.12 -1.21 -75.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2477 0.2552 0.2557 0.3346 0.3506 0.3506 0.5363 -40.22%
Adjusted Per Share Value based on latest NOSH - 732,126
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.85 3.00 13.69 11.07 7.29 3.44 15.10 -46.82%
EPS -0.14 0.04 0.46 -0.03 -0.06 -0.06 -0.93 -71.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2265 0.2252 0.1612 0.1953 0.1896 0.1698 0.3013 -17.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.10 0.19 0.085 0.065 0.075 0.095 0.16 -
P/RPS 1.56 5.59 0.39 0.34 0.56 1.34 0.60 88.97%
P/EPS -65.91 415.90 11.71 -135.72 -68.07 -77.12 -9.71 258.08%
EY -1.52 0.24 8.54 -0.74 -1.47 -1.30 -10.29 -72.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.74 0.33 0.19 0.21 0.27 0.30 21.12%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 29/08/22 27/05/22 24/02/22 25/11/21 25/08/21 31/05/21 -
Price 0.13 0.18 0.175 0.07 0.07 0.08 0.10 -
P/RPS 2.03 5.30 0.81 0.37 0.52 1.13 0.37 210.75%
P/EPS -85.68 394.01 24.11 -146.16 -63.54 -64.94 -6.07 483.12%
EY -1.17 0.25 4.15 -0.68 -1.57 -1.54 -16.47 -82.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.71 0.68 0.21 0.20 0.23 0.19 95.53%

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