[HM] YoY Quarter Result on 31-Mar-2018 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 210.73%
YoY- 3252.68%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
Revenue 46,899 29,975 32,190 41,081 33,245 37,492 61,415 -3.65%
PBT -11,887 -3,821 282 3,967 -527 -10,647 -1,201 37.17%
Tax 339 -393 -93 -211 632 -314 -292 -
NP -11,548 -4,214 189 3,756 105 -10,961 -1,493 32.58%
-
NP to SH -11,562 -4,243 189 3,755 112 -10,950 -1,500 32.52%
-
Tax Rate - - 32.98% 5.32% - - - -
Total Cost 58,447 34,189 32,001 37,325 33,140 48,453 62,908 -1.00%
-
Net Worth 370,743 115,875 89,745 69,520 66,089 64,049 75,264 24.59%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
Net Worth 370,743 115,875 89,745 69,520 66,089 64,049 75,264 24.59%
NOSH 665,304 481,913 304,942 609,885 554,441 550,251 882,352 -3.81%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
NP Margin -24.62% -14.06% 0.59% 9.14% 0.32% -29.24% -2.43% -
ROE -3.12% -3.66% 0.21% 5.40% 0.17% -17.10% -1.99% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
RPS 6.78 6.49 8.41 6.90 6.00 6.81 6.96 -0.36%
EPS -1.67 -0.92 0.05 0.63 0.02 -1.99 -0.17 37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5363 0.2509 0.2344 0.1167 0.1192 0.1164 0.0853 28.85%
Adjusted Per Share Value based on latest NOSH - 609,885
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
RPS 2.86 1.83 1.96 2.50 2.03 2.29 3.74 -3.63%
EPS -0.70 -0.26 0.01 0.23 0.01 -0.67 -0.09 32.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.226 0.0706 0.0547 0.0424 0.0403 0.039 0.0459 24.58%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/12/13 -
Price 0.16 0.05 0.18 0.095 0.10 0.075 0.07 -
P/RPS 2.36 0.77 2.14 1.38 1.67 1.10 1.01 12.41%
P/EPS -9.57 -5.44 364.64 15.07 495.04 -3.77 -41.18 -18.22%
EY -10.45 -18.37 0.27 6.64 0.20 -26.53 -2.43 22.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.77 0.81 0.84 0.64 0.82 -12.94%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
Date 31/05/21 26/06/20 30/05/19 30/05/18 30/05/17 25/05/16 26/02/14 -
Price 0.10 0.06 0.19 0.065 0.115 0.07 0.07 -
P/RPS 1.47 0.92 2.26 0.94 1.92 1.03 1.01 5.31%
P/EPS -5.98 -6.53 384.90 10.31 569.29 -3.52 -41.18 -23.36%
EY -16.73 -15.31 0.26 9.70 0.18 -28.43 -2.43 30.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.24 0.81 0.56 0.96 0.60 0.82 -18.26%

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