[HM] QoQ Quarter Result on 30-Sep-2017 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 8340.0%
YoY- 4.04%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 39,680 41,081 43,689 35,228 34,511 33,245 35,235 8.26%
PBT 558 3,967 -2,999 624 183 -527 1,134 -37.75%
Tax -247 -211 -392 -212 -188 632 -294 -10.99%
NP 311 3,756 -3,391 412 -5 105 840 -48.53%
-
NP to SH 310 3,755 -3,391 412 -5 112 836 -48.47%
-
Tax Rate 44.27% 5.32% - 33.97% 102.73% - 25.93% -
Total Cost 39,369 37,325 47,080 34,816 34,516 33,140 34,395 9.44%
-
Net Worth 71,539 69,520 63,261 66,477 66,089 66,089 65,978 5.55%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 71,539 69,520 63,261 66,477 66,089 66,089 65,978 5.55%
NOSH 609,885 609,885 555,901 554,441 554,441 554,441 554,441 6.57%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.78% 9.14% -7.76% 1.17% -0.01% 0.32% 2.38% -
ROE 0.43% 5.40% -5.36% 0.62% -0.01% 0.17% 1.27% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.51 6.90 7.86 6.35 6.22 6.00 6.36 1.57%
EPS 0.05 0.63 -0.61 0.07 0.00 0.02 0.15 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.1167 0.1138 0.1199 0.1192 0.1192 0.119 -0.95%
Adjusted Per Share Value based on latest NOSH - 554,441
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.22 3.34 3.55 2.86 2.80 2.70 2.86 8.24%
EPS 0.03 0.31 -0.28 0.03 0.00 0.01 0.07 -43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.0565 0.0514 0.054 0.0537 0.0537 0.0536 5.53%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.07 0.095 0.09 0.12 0.12 0.10 0.06 -
P/RPS 1.08 1.38 1.15 1.89 1.93 1.67 0.94 9.72%
P/EPS 137.72 15.07 -14.75 161.49 -13,306.60 495.04 39.79 129.33%
EY 0.73 6.64 -6.78 0.62 -0.01 0.20 2.51 -56.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.81 0.79 1.00 1.01 0.84 0.50 12.96%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 30/05/18 28/02/18 29/11/17 25/08/17 30/05/17 24/02/17 -
Price 0.07 0.065 0.085 0.08 0.115 0.115 0.065 -
P/RPS 1.08 0.94 1.08 1.26 1.85 1.92 1.02 3.89%
P/EPS 137.72 10.31 -13.93 107.66 -12,752.16 569.29 43.11 117.37%
EY 0.73 9.70 -7.18 0.93 -0.01 0.18 2.32 -53.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.75 0.67 0.96 0.96 0.55 5.98%

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