[HM] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 116.31%
YoY- 108.04%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 146,673 138,219 136,627 136,555 140,802 144,610 140,595 2.85%
PBT -2,719 1,414 1,554 1,900 -8,220 -13,306 -15,755 -68.90%
Tax -160 -62 -210 -347 -1,293 -1,271 -1,056 -71.48%
NP -2,879 1,352 1,344 1,553 -9,513 -14,577 -16,811 -69.06%
-
NP to SH -2,872 1,355 1,339 1,551 -9,511 -14,581 -16,807 -69.10%
-
Tax Rate - 4.38% 13.51% 18.26% - - - -
Total Cost 149,552 136,867 135,283 135,002 150,315 159,187 157,406 -3.34%
-
Net Worth 63,261 66,477 66,089 66,089 65,978 65,146 60,444 3.07%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 63,261 66,477 66,089 66,089 65,978 65,146 60,444 3.07%
NOSH 555,901 554,441 554,441 554,441 554,441 554,441 517,500 4.87%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -1.96% 0.98% 0.98% 1.14% -6.76% -10.08% -11.96% -
ROE -4.54% 2.04% 2.03% 2.35% -14.42% -22.38% -27.81% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 26.38 24.93 24.64 24.63 25.40 26.08 27.17 -1.94%
EPS -0.52 0.24 0.24 0.28 -1.72 -2.63 -3.25 -70.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1199 0.1192 0.1192 0.119 0.1175 0.1168 -1.71%
Adjusted Per Share Value based on latest NOSH - 554,441
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.92 11.23 11.10 11.10 11.44 11.75 11.43 2.83%
EPS -0.23 0.11 0.11 0.13 -0.77 -1.19 -1.37 -69.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0514 0.054 0.0537 0.0537 0.0536 0.0529 0.0491 3.09%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.09 0.12 0.12 0.10 0.06 0.07 0.055 -
P/RPS 0.34 0.48 0.49 0.41 0.24 0.27 0.20 42.30%
P/EPS -17.42 49.10 49.69 35.75 -3.50 -2.66 -1.69 371.62%
EY -5.74 2.04 2.01 2.80 -28.59 -37.57 -59.05 -78.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.00 1.01 0.84 0.50 0.60 0.47 41.23%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 25/08/17 30/05/17 24/02/17 25/11/16 25/08/16 -
Price 0.085 0.08 0.115 0.115 0.065 0.065 0.055 -
P/RPS 0.32 0.32 0.47 0.47 0.26 0.25 0.20 36.68%
P/EPS -16.45 32.73 47.62 41.11 -3.79 -2.47 -1.69 353.99%
EY -6.08 3.05 2.10 2.43 -26.39 -40.46 -59.05 -77.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.96 0.96 0.55 0.55 0.47 36.43%

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