[HM] QoQ TTM 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- 22.78%
YoY- 47.6%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 188,790 189,257 185,842 168,918 158,769 149,812 142,783 20.44%
PBT -12,210 -11,175 -9,518 -1,452 -2,915 -7,433 -11,720 2.76%
Tax -727 -1,275 -1,843 -2,575 -2,337 -1,651 -699 2.65%
NP -12,937 -12,450 -11,361 -4,027 -5,252 -9,084 -12,419 2.75%
-
NP to SH -12,931 -12,459 -11,386 -4,067 -5,267 -9,026 -12,194 3.98%
-
Tax Rate - - - - - - - -
Total Cost 201,727 201,707 197,203 172,945 164,021 158,896 155,202 19.08%
-
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 -6.85% -6.58% -6.11% -2.38% -3.31% -6.06% -8.70% -
ROE -5.54% -5.96% -3.07% -2.21% -3.32% -6.20% -10.52% -
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 28.38 31.76 26.88 14.08 15.40 18.21 30.92 -5.54%
EPS -1.94 -2.09 -1.65 -0.34 -0.51 -1.10 -2.64 -18.55%
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 11.51 11.54 11.33 10.30 9.68 9.13 8.70 20.49%
EPS -0.79 -0.76 -0.69 -0.25 -0.32 -0.55 -0.74 4.45%
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 0.26 0.30 0.60 0.36 0.45 0.33 0.16 38.17%
P/EPS -3.86 -4.54 -9.71 -14.75 -13.71 -5.47 -1.89 60.90%
EY -25.91 -22.01 -10.29 -6.78 -7.30 -18.29 -52.81 -37.76%
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 0.25 0.25 0.37 1.21 0.32 0.41 0.19 20.05%
P/EPS -3.60 -3.83 -6.07 -50.15 -9.79 -6.84 -2.27 35.95%
EY -27.77 -26.14 -16.47 -1.99 -10.21 -14.63 -44.01 -26.41%
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