[HM] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -179.96%
YoY- 6.63%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 183,121 188,790 189,257 185,842 168,918 158,769 149,812 14.27%
PBT -10,894 -12,210 -11,175 -9,518 -1,452 -2,915 -7,433 28.93%
Tax -1,004 -727 -1,275 -1,843 -2,575 -2,337 -1,651 -28.15%
NP -11,898 -12,937 -12,450 -11,361 -4,027 -5,252 -9,084 19.65%
-
NP to SH -11,906 -12,931 -12,459 -11,386 -4,067 -5,267 -9,026 20.21%
-
Tax Rate - - - - - - - -
Total Cost 195,019 201,727 201,707 197,203 172,945 164,021 158,896 14.59%
-
Net Worth 240,326 233,255 208,904 370,743 184,038 158,707 145,698 39.47%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 240,326 233,255 208,904 370,743 184,038 158,707 145,698 39.47%
NOSH 732,126 665,304 665,304 665,304 1,199,730 1,199,730 872,250 -10.99%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -6.50% -6.85% -6.58% -6.11% -2.38% -3.31% -6.06% -
ROE -4.95% -5.54% -5.96% -3.07% -2.21% -3.32% -6.20% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 25.50 28.38 31.76 26.88 14.08 15.40 18.21 25.08%
EPS -1.66 -1.94 -2.09 -1.65 -0.34 -0.51 -1.10 31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3346 0.3506 0.3506 0.5363 0.1534 0.1539 0.1771 52.65%
Adjusted Per Share Value based on latest NOSH - 665,304
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.88 15.34 15.38 15.10 13.73 12.90 12.18 14.23%
EPS -0.97 -1.05 -1.01 -0.93 -0.33 -0.43 -0.73 20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1953 0.1896 0.1698 0.3013 0.1496 0.129 0.1184 39.47%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.065 0.075 0.095 0.16 0.05 0.07 0.06 -
P/RPS 0.25 0.26 0.30 0.60 0.36 0.45 0.33 -16.85%
P/EPS -3.92 -3.86 -4.54 -9.71 -14.75 -13.71 -5.47 -19.86%
EY -25.50 -25.91 -22.01 -10.29 -6.78 -7.30 -18.29 24.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.27 0.30 0.33 0.45 0.34 -32.08%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 25/08/21 31/05/21 26/02/21 25/11/20 28/08/20 -
Price 0.07 0.07 0.08 0.10 0.17 0.05 0.075 -
P/RPS 0.27 0.25 0.25 0.37 1.21 0.32 0.41 -24.24%
P/EPS -4.22 -3.60 -3.83 -6.07 -50.15 -9.79 -6.84 -27.46%
EY -23.68 -27.77 -26.14 -16.47 -1.99 -10.21 -14.63 37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.23 0.19 1.11 0.32 0.42 -36.92%

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