[HM] QoQ Quarter Result on 31-Dec-2016 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 111.11%
YoY- 119.74%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 35,228 34,511 33,245 35,235 33,636 34,439 37,492 -4.06%
PBT 624 183 -527 1,134 764 529 -10,647 -
Tax -212 -188 632 -294 -360 -325 -314 -23.02%
NP 412 -5 105 840 404 204 -10,961 -
-
NP to SH 412 -5 112 836 396 207 -10,950 -
-
Tax Rate 33.97% 102.73% - 25.93% 47.12% 61.44% - -
Total Cost 34,816 34,516 33,140 34,395 33,232 34,235 48,453 -19.75%
-
Net Worth 66,477 66,089 66,089 65,978 65,146 60,444 64,049 2.50%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 66,477 66,089 66,089 65,978 65,146 60,444 64,049 2.50%
NOSH 554,441 554,441 554,441 554,441 554,441 517,500 550,251 0.50%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.17% -0.01% 0.32% 2.38% 1.20% 0.59% -29.24% -
ROE 0.62% -0.01% 0.17% 1.27% 0.61% 0.34% -17.10% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.35 6.22 6.00 6.36 6.07 6.65 6.81 -4.55%
EPS 0.07 0.00 0.02 0.15 0.07 0.04 -1.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.1192 0.1192 0.119 0.1175 0.1168 0.1164 1.99%
Adjusted Per Share Value based on latest NOSH - 554,441
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.86 2.80 2.70 2.86 2.73 2.80 3.05 -4.19%
EPS 0.03 0.00 0.01 0.07 0.03 0.02 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.054 0.0537 0.0537 0.0536 0.0529 0.0491 0.0521 2.41%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.12 0.12 0.10 0.06 0.07 0.055 0.075 -
P/RPS 1.89 1.93 1.67 0.94 1.15 0.83 1.10 43.40%
P/EPS 161.49 -13,306.60 495.04 39.79 98.01 137.50 -3.77 -
EY 0.62 -0.01 0.20 2.51 1.02 0.73 -26.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.84 0.50 0.60 0.47 0.64 34.61%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 25/08/17 30/05/17 24/02/17 25/11/16 25/08/16 25/05/16 -
Price 0.08 0.115 0.115 0.065 0.065 0.055 0.07 -
P/RPS 1.26 1.85 1.92 1.02 1.07 0.83 1.03 14.36%
P/EPS 107.66 -12,752.16 569.29 43.11 91.01 137.50 -3.52 -
EY 0.93 -0.01 0.18 2.32 1.10 0.73 -28.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.96 0.96 0.55 0.55 0.47 0.60 7.62%

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