[HM] YoY Annualized Quarter Result on 30-Jun-2016 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 104.03%
YoY- 111.66%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 CAGR
Revenue 127,568 158,720 138,044 137,756 182,996 242,008 201,920 -7.08%
PBT -12,176 2,232 732 2,116 -6,270 -196 -9,336 4.33%
Tax 256 -988 -752 -1,300 -1,166 -548 -1,304 -
NP -11,920 1,244 -20 816 -7,436 -744 -10,640 1.83%
-
NP to SH -11,316 1,240 -20 828 -7,104 -308 -10,268 1.56%
-
Tax Rate - 44.27% 102.73% 61.44% - - - -
Total Cost 139,488 157,476 138,064 136,940 190,432 242,752 212,560 -6.51%
-
Net Worth 99,819 71,539 66,089 60,444 69,307 65,603 59,665 8.57%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 CAGR
Net Worth 99,819 71,539 66,089 60,444 69,307 65,603 59,665 8.57%
NOSH 388,612 609,885 554,441 517,500 866,341 770,000 693,783 -8.85%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 CAGR
NP Margin -9.34% 0.78% -0.01% 0.59% -4.06% -0.31% -5.27% -
ROE -11.34% 1.73% -0.03% 1.37% -10.25% -0.47% -17.21% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 CAGR
RPS 40.90 26.02 24.90 26.62 21.12 31.43 29.10 5.59%
EPS 3.64 0.20 0.00 0.16 -0.82 -0.04 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.1173 0.1192 0.1168 0.08 0.0852 0.086 23.38%
Adjusted Per Share Value based on latest NOSH - 517,500
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 CAGR
RPS 7.78 9.67 8.41 8.40 11.15 14.75 12.31 -7.07%
EPS -0.69 0.08 0.00 0.05 -0.43 -0.02 -0.63 1.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0436 0.0403 0.0368 0.0422 0.04 0.0364 8.55%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 29/03/13 -
Price 0.16 0.07 0.12 0.055 0.05 0.065 0.055 -
P/RPS 0.39 0.27 0.48 0.21 0.00 0.21 0.19 12.18%
P/EPS -4.41 34.43 -3,326.65 34.38 0.00 -162.50 -3.72 2.75%
EY -22.67 2.90 -0.03 2.91 0.00 -0.62 -26.91 -2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 1.01 0.47 0.00 0.76 0.64 -3.87%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 CAGR
Date 14/11/19 29/08/18 25/08/17 25/08/16 25/08/15 23/05/14 30/05/13 -
Price 0.17 0.07 0.115 0.055 0.14 0.06 0.065 -
P/RPS 0.42 0.27 0.46 0.21 0.00 0.19 0.22 10.89%
P/EPS -4.69 34.43 -3,188.04 34.38 0.00 -150.00 -4.39 1.06%
EY -21.34 2.90 -0.03 2.91 0.00 -0.67 -22.77 -1.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.96 0.47 0.00 0.70 0.76 -5.60%

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