[HM] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -96.77%
YoY- -457.45%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 144,610 140,595 137,213 160,162 194,697 230,849 256,822 -31.74%
PBT -13,306 -15,755 -18,611 -8,772 -3,378 -2,161 -1,161 406.07%
Tax -1,271 -1,056 -948 -1,000 -1,181 -1,261 -1,305 -1.73%
NP -14,577 -16,811 -19,559 -9,772 -4,559 -3,422 -2,466 225.87%
-
NP to SH -14,581 -16,807 -19,287 -9,616 -4,887 -3,679 -2,927 190.83%
-
Tax Rate - - - - - - - -
Total Cost 159,187 157,406 156,772 169,934 199,256 234,271 259,288 -27.70%
-
Net Worth 65,146 60,444 64,049 73,317 64,834 69,938 69,407 -4.12%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 65,146 60,444 64,049 73,317 64,834 69,938 69,407 -4.12%
NOSH 554,441 517,500 550,251 535,949 435,714 874,230 852,666 -24.88%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -10.08% -11.96% -14.25% -6.10% -2.34% -1.48% -0.96% -
ROE -22.38% -27.81% -30.11% -13.12% -7.54% -5.26% -4.22% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 26.08 27.17 24.94 29.88 44.68 26.41 30.12 -9.13%
EPS -2.63 -3.25 -3.51 -1.79 -1.12 -0.42 -0.34 289.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 0.1168 0.1164 0.1368 0.1488 0.08 0.0814 27.63%
Adjusted Per Share Value based on latest NOSH - 535,949
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.75 11.43 11.15 13.02 15.82 18.76 20.87 -31.74%
EPS -1.19 -1.37 -1.57 -0.78 -0.40 -0.30 -0.24 189.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0529 0.0491 0.0521 0.0596 0.0527 0.0568 0.0564 -4.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.07 0.055 0.075 0.08 0.12 0.05 0.06 -
P/RPS 0.27 0.20 0.30 0.27 0.27 0.19 0.20 22.08%
P/EPS -2.66 -1.69 -2.14 -4.46 -10.70 -11.88 -17.48 -71.39%
EY -37.57 -59.05 -46.74 -22.43 -9.35 -8.42 -5.72 249.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.64 0.58 0.81 0.63 0.74 -13.01%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 25/05/16 25/02/16 25/11/15 25/08/15 22/05/15 -
Price 0.065 0.055 0.07 0.075 0.095 0.14 0.055 -
P/RPS 0.25 0.20 0.28 0.25 0.21 0.53 0.18 24.40%
P/EPS -2.47 -1.69 -2.00 -4.18 -8.47 -33.27 -16.02 -71.14%
EY -40.46 -59.05 -50.07 -23.92 -11.81 -3.01 -6.24 246.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.60 0.55 0.64 1.75 0.68 -13.15%

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