[HM] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 590.43%
YoY- 1428.02%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 21,555 23,123 25,586 35,281 35,114 36,875 32,245 -23.52%
PBT 290 -15,292 -11,776 5,863 -1,208 -433 6,124 -86.88%
Tax -295 -90 -750 75 -7 -62 -160 50.30%
NP -5 -15,382 -12,526 5,938 -1,215 -495 5,964 -
-
NP to SH -2 -15,385 -12,536 5,944 -1,212 -496 5,974 -
-
Tax Rate 101.72% - - -1.28% - - 2.61% -
Total Cost 21,560 38,505 38,112 29,343 36,329 37,370 26,281 -12.35%
-
Net Worth 281,561 270,977 267,584 282,514 278,685 277,074 198,326 26.29%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 281,561 270,977 267,584 282,514 278,685 277,074 198,326 26.29%
NOSH 1,224,643 1,224,638 1,224,404 1,113,095 1,108,676 1,097,138 1,072,836 9.21%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -0.02% -66.52% -48.96% 16.83% -3.46% -1.34% 18.50% -
ROE 0.00% -5.68% -4.68% 2.10% -0.43% -0.18% 3.01% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.76 1.89 2.24 3.17 3.12 3.40 4.16 -43.61%
EPS 0.00 -1.26 -1.10 0.54 -0.11 -0.05 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2299 0.2213 0.2339 0.2541 0.2477 0.2552 0.2557 -6.83%
Adjusted Per Share Value based on latest NOSH - 1,113,095
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 1.75 1.88 2.08 2.87 2.85 3.00 2.62 -23.56%
EPS 0.00 -1.25 -1.02 0.48 -0.10 -0.04 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2288 0.2202 0.2175 0.2296 0.2265 0.2252 0.1612 26.27%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.10 0.10 0.11 0.12 0.10 0.19 0.085 -
P/RPS 5.68 5.30 4.92 3.78 3.20 5.59 2.04 97.79%
P/EPS -61,235.62 -7.96 -10.04 22.45 -92.83 -415.90 11.04 -
EY 0.00 -12.56 -9.96 4.46 -1.08 -0.24 9.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.47 0.47 0.40 0.74 0.33 19.27%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 29/08/23 30/05/23 24/02/23 25/11/22 29/08/22 27/05/22 -
Price 0.12 0.105 0.11 0.115 0.13 0.18 0.175 -
P/RPS 6.82 5.56 4.92 3.62 4.17 5.30 4.21 37.89%
P/EPS -73,482.73 -8.36 -10.04 21.51 -120.68 -394.01 22.72 -
EY 0.00 -11.97 -9.96 4.65 -0.83 -0.25 4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.47 0.45 0.52 0.71 0.68 -16.36%

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