[HM] QoQ TTM Result on 31-Mar-2015

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
22-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- -69.68%
YoY- -1.46%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 160,162 194,697 230,849 256,822 256,883 244,720 236,665 -22.86%
PBT -8,772 -3,378 -2,161 -1,161 -402 -3,045 -2,490 130.99%
Tax -1,000 -1,181 -1,261 -1,305 -1,076 -915 -845 11.84%
NP -9,772 -4,559 -3,422 -2,466 -1,478 -3,960 -3,335 104.36%
-
NP to SH -9,616 -4,887 -3,679 -2,927 -1,725 -3,720 -3,221 106.92%
-
Tax Rate - - - - - - - -
Total Cost 169,934 199,256 234,271 259,288 258,361 248,680 240,000 -20.50%
-
Net Worth 73,317 64,834 69,938 69,407 68,722 73,573 74,707 -1.24%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 73,317 64,834 69,938 69,407 68,722 73,573 74,707 -1.24%
NOSH 535,949 435,714 874,230 852,666 825,000 888,571 894,705 -28.87%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -6.10% -2.34% -1.48% -0.96% -0.58% -1.62% -1.41% -
ROE -13.12% -7.54% -5.26% -4.22% -2.51% -5.06% -4.31% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 29.88 44.68 26.41 30.12 31.14 27.54 26.45 8.44%
EPS -1.79 -1.12 -0.42 -0.34 -0.21 -0.42 -0.36 190.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1368 0.1488 0.08 0.0814 0.0833 0.0828 0.0835 38.84%
Adjusted Per Share Value based on latest NOSH - 852,666
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 13.02 15.82 18.76 20.87 20.88 19.89 19.23 -22.83%
EPS -0.78 -0.40 -0.30 -0.24 -0.14 -0.30 -0.26 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0596 0.0527 0.0568 0.0564 0.0559 0.0598 0.0607 -1.20%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.08 0.12 0.05 0.06 0.055 0.065 0.06 -
P/RPS 0.27 0.27 0.19 0.20 0.18 0.24 0.23 11.24%
P/EPS -4.46 -10.70 -11.88 -17.48 -26.30 -15.53 -16.67 -58.37%
EY -22.43 -9.35 -8.42 -5.72 -3.80 -6.44 -6.00 140.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.81 0.63 0.74 0.66 0.79 0.72 -13.38%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 25/08/15 22/05/15 24/02/15 25/11/14 22/08/14 -
Price 0.075 0.095 0.14 0.055 0.06 0.06 0.07 -
P/RPS 0.25 0.21 0.53 0.18 0.19 0.22 0.26 -2.57%
P/EPS -4.18 -8.47 -33.27 -16.02 -28.70 -14.33 -19.44 -64.00%
EY -23.92 -11.81 -3.01 -6.24 -3.48 -6.98 -5.14 177.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 1.75 0.68 0.72 0.72 0.84 -24.53%

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