[HM] QoQ Quarter Result on 31-Dec-2020 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -234.46%
YoY- 65.36%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 47,323 42,336 46,899 52,232 47,790 38,921 29,975 35.54%
PBT 345 -414 -11,887 -254 1,380 1,243 -3,821 -
Tax -350 -320 339 -396 -898 -888 -393 -7.42%
NP -5 -734 -11,548 -650 482 355 -4,214 -98.87%
-
NP to SH 1 -734 -11,562 -636 473 339 -4,243 -
-
Tax Rate 101.45% - - - 65.07% 71.44% - -
Total Cost 47,328 43,070 58,447 52,882 47,308 38,566 34,189 24.18%
-
Net Worth 233,255 208,904 370,743 184,038 158,707 145,698 115,875 59.35%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 233,255 208,904 370,743 184,038 158,707 145,698 115,875 59.35%
NOSH 665,304 665,304 665,304 1,199,730 1,199,730 872,250 481,913 23.96%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -0.01% -1.73% -24.62% -1.24% 1.01% 0.91% -14.06% -
ROE 0.00% -0.35% -3.12% -0.35% 0.30% 0.23% -3.66% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 7.11 7.11 6.78 4.35 4.63 4.73 6.49 6.26%
EPS 0.00 -0.12 -1.67 -0.05 0.05 0.04 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3506 0.3506 0.5363 0.1534 0.1539 0.1771 0.2509 24.96%
Adjusted Per Share Value based on latest NOSH - 1,199,730
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.88 2.58 2.86 3.18 2.91 2.37 1.83 35.26%
EPS 0.00 -0.04 -0.70 -0.04 0.03 0.02 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1422 0.1273 0.226 0.1122 0.0967 0.0888 0.0706 59.42%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.075 0.095 0.16 0.05 0.07 0.06 0.05 -
P/RPS 1.05 1.34 2.36 1.15 1.51 1.27 0.77 22.94%
P/EPS 49,897.86 -77.12 -9.57 -94.32 152.61 145.61 -5.44 -
EY 0.00 -1.30 -10.45 -1.06 0.66 0.69 -18.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.30 0.33 0.45 0.34 0.20 3.30%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 25/08/21 31/05/21 26/02/21 25/11/20 28/08/20 26/06/20 -
Price 0.07 0.08 0.10 0.17 0.05 0.075 0.06 -
P/RPS 0.98 1.13 1.47 3.90 1.08 1.59 0.92 4.29%
P/EPS 46,571.33 -64.94 -5.98 -320.68 109.01 182.01 -6.53 -
EY 0.00 -1.54 -16.73 -0.31 0.92 0.55 -15.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.19 1.11 0.32 0.42 0.24 -11.43%

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