[HM] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -38.86%
YoY- -122.28%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 158,720 138,044 137,756 182,996 242,008 201,920 47,492 21.28%
PBT 2,232 732 2,116 -6,270 -196 -9,336 -1,228 -
Tax -988 -752 -1,300 -1,166 -548 -1,304 0 -
NP 1,244 -20 816 -7,436 -744 -10,640 -1,228 -
-
NP to SH 1,240 -20 828 -7,104 -308 -10,268 -1,228 -
-
Tax Rate 44.27% 102.73% 61.44% - - - - -
Total Cost 157,476 138,064 136,940 190,432 242,752 212,560 48,720 20.64%
-
Net Worth 71,539 66,089 60,444 69,307 65,603 59,665 37,848 10.71%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 71,539 66,089 60,444 69,307 65,603 59,665 37,848 10.71%
NOSH 609,885 554,441 517,500 866,341 770,000 693,783 438,571 5.41%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.78% -0.01% 0.59% -4.06% -0.31% -5.27% -2.59% -
ROE 1.73% -0.03% 1.37% -10.25% -0.47% -17.21% -3.24% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 26.02 24.90 26.62 21.12 31.43 29.10 10.83 15.05%
EPS 0.20 0.00 0.16 -0.82 -0.04 -1.48 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1173 0.1192 0.1168 0.08 0.0852 0.086 0.0863 5.03%
Adjusted Per Share Value based on latest NOSH - 874,230
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 9.67 8.41 8.40 11.15 14.75 12.31 2.89 21.31%
EPS 0.08 0.00 0.05 -0.43 -0.02 -0.63 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0403 0.0368 0.0422 0.04 0.0364 0.0231 10.69%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 29/03/13 30/03/12 -
Price 0.07 0.12 0.055 0.05 0.065 0.055 0.09 -
P/RPS 0.27 0.48 0.21 0.00 0.21 0.19 0.83 -16.44%
P/EPS 34.43 -3,326.65 34.38 0.00 -162.50 -3.72 -32.14 -
EY 2.90 -0.03 2.91 0.00 -0.62 -26.91 -3.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.01 0.47 0.00 0.76 0.64 1.04 -8.42%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/08/18 25/08/17 25/08/16 25/08/15 23/05/14 30/05/13 22/05/12 -
Price 0.07 0.115 0.055 0.14 0.06 0.065 0.07 -
P/RPS 0.27 0.46 0.21 0.00 0.19 0.22 0.65 -13.10%
P/EPS 34.43 -3,188.04 34.38 0.00 -150.00 -4.39 -25.00 -
EY 2.90 -0.03 2.91 0.00 -0.67 -22.77 -4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.96 0.47 0.00 0.70 0.76 0.81 -4.68%

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