[HM] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 4170.0%
YoY- -32.5%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Revenue 173,422 141,450 166,358 139,478 136,150 181,678 235,064 -4.74%
PBT 5,246 -12,364 2,044 1,614 2,586 -7,230 -2,752 -
Tax -3,572 -296 -920 -800 -1,370 -1,092 -796 27.11%
NP 1,674 -12,660 1,124 814 1,216 -8,322 -3,548 -
-
NP to SH 1,624 -12,230 1,124 814 1,206 -8,073 -3,196 -
-
Tax Rate 68.09% - 45.01% 49.57% 52.98% - - -
Total Cost 171,748 154,110 165,234 138,664 134,934 190,000 238,612 -5.11%
-
Net Worth 158,707 102,074 71,783 66,477 65,146 65,109 74,129 12.93%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Net Worth 158,707 102,074 71,783 66,477 65,146 65,109 74,129 12.93%
NOSH 1,199,730 390,220 609,885 554,441 554,441 437,560 887,777 4.92%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
NP Margin 0.97% -8.95% 0.68% 0.58% 0.89% -4.58% -1.51% -
ROE 1.02% -11.98% 1.57% 1.22% 1.85% -12.40% -4.31% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
RPS 16.82 43.04 27.28 25.16 24.56 41.52 26.48 -6.99%
EPS 0.18 -3.82 0.18 0.14 0.22 -1.85 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.3106 0.1177 0.1199 0.1175 0.1488 0.0835 10.26%
Adjusted Per Share Value based on latest NOSH - 554,441
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
RPS 14.09 11.50 13.52 11.34 11.07 14.77 19.10 -4.74%
EPS 0.13 -0.99 0.09 0.07 0.10 -0.66 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.129 0.083 0.0583 0.054 0.0529 0.0529 0.0602 12.95%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 -
Price 0.07 0.155 0.085 0.12 0.07 0.12 0.06 -
P/RPS 0.42 0.36 0.31 0.48 0.29 0.00 0.23 10.10%
P/EPS 44.45 -4.17 46.12 81.74 32.18 0.00 -16.67 -
EY 2.25 -24.01 2.17 1.22 3.11 0.00 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.72 1.00 0.60 0.00 0.72 -7.23%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Date 25/11/20 27/11/19 26/11/18 29/11/17 25/11/16 25/11/15 22/08/14 -
Price 0.05 0.15 0.09 0.08 0.065 0.095 0.07 -
P/RPS 0.30 0.35 0.33 0.32 0.26 0.00 0.26 2.31%
P/EPS 31.75 -4.03 48.83 54.49 29.88 0.00 -19.44 -
EY 3.15 -24.81 2.05 1.84 3.35 0.00 -5.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.48 0.76 0.67 0.55 0.00 0.84 -14.29%

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