[HM] QoQ Cumulative Quarter Result on 31-Mar-2015

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 25.86%
YoY- -1561.04%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 160,162 121,119 91,498 60,441 256,883 183,305 117,532 22.84%
PBT -8,772 -4,820 -3,135 -808 -402 -1,844 -1,376 242.65%
Tax -1,000 -728 -583 -366 -1,076 -623 -398 84.50%
NP -9,772 -5,548 -3,718 -1,174 -1,478 -2,467 -1,774 210.93%
-
NP to SH -9,616 -5,382 -3,552 -1,279 -1,725 -2,220 -1,598 229.75%
-
Tax Rate - - - - - - - -
Total Cost 169,934 126,667 95,216 61,615 258,361 185,772 119,306 26.51%
-
Net Worth 63,243 65,109 69,307 69,407 71,846 70,698 74,129 -10.02%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 63,243 65,109 69,307 69,407 71,846 70,698 74,129 -10.02%
NOSH 462,307 437,560 866,341 852,666 862,499 853,846 887,777 -35.19%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -6.10% -4.58% -4.06% -1.94% -0.58% -1.35% -1.51% -
ROE -15.20% -8.27% -5.13% -1.84% -2.40% -3.14% -2.16% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.64 27.68 10.56 7.09 29.78 21.47 13.24 89.53%
EPS -2.08 -1.23 -0.41 -0.15 -0.20 -0.26 -0.18 408.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1368 0.1488 0.08 0.0814 0.0833 0.0828 0.0835 38.84%
Adjusted Per Share Value based on latest NOSH - 852,666
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 9.76 7.38 5.58 3.68 15.66 11.17 7.16 22.87%
EPS -0.59 -0.33 -0.22 -0.08 -0.11 -0.14 -0.10 225.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0397 0.0422 0.0423 0.0438 0.0431 0.0452 -9.96%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.08 0.12 0.05 0.06 0.055 0.065 0.06 -
P/RPS 0.00 0.00 0.00 0.00 0.18 0.30 0.45 -
P/EPS 0.00 0.00 0.00 0.00 -27.50 -25.00 -33.33 -
EY 0.00 0.00 0.00 0.00 -3.64 -4.00 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.66 0.79 0.72 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 25/08/15 22/05/15 24/02/15 25/11/14 22/08/14 -
Price 0.075 0.095 0.14 0.055 0.06 0.06 0.07 -
P/RPS 0.00 0.00 0.00 0.00 0.20 0.28 0.53 -
P/EPS 0.00 0.00 0.00 0.00 -30.00 -23.08 -38.89 -
EY 0.00 0.00 0.00 0.00 -3.33 -4.33 -2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.72 0.72 0.84 -

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