[HM] YoY TTM 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- -25.69%
YoY- -14.22%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 159,678 136,627 140,595 230,849 238,197 117,794 22,969 36.36%
PBT 2,150 1,554 -15,755 -2,161 -2,134 -6,187 -1,347 -
Tax -1,062 -210 -1,056 -1,261 -898 -413 0 -
NP 1,088 1,344 -16,811 -3,422 -3,032 -6,600 -1,347 -
-
NP to SH 1,086 1,339 -16,807 -3,679 -2,885 -6,507 -1,347 -
-
Tax Rate 49.40% 13.51% - - - - - -
Total Cost 158,590 135,283 157,406 234,271 241,229 124,394 24,316 34.97%
-
Net Worth 71,539 66,089 60,444 69,938 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 69,938 65,603 59,665 37,848 10.71%
NOSH 609,885 554,441 517,500 874,230 770,000 693,783 438,571 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 0.68% 0.98% -11.96% -1.48% -1.27% -5.60% -5.86% -
ROE 1.52% 2.03% -27.81% -5.26% -4.40% -10.91% -3.56% -
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 26.18 24.64 27.17 26.41 30.93 16.98 5.24 29.34%
EPS 0.18 0.24 -3.25 -0.42 -0.37 -0.94 -0.31 -
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 9.73 8.33 8.57 14.07 14.52 7.18 1.40 36.35%
EPS 0.07 0.08 -1.02 -0.22 -0.18 -0.40 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0436 0.0403 0.0368 0.0426 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 0.49 0.20 0.19 0.21 0.32 1.72 -25.63%
P/EPS 39.31 49.69 -1.69 -11.88 -17.35 -5.86 -29.30 -
EY 2.54 2.01 -59.05 -8.42 -5.76 -17.05 -3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.01 0.47 0.63 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 0.47 0.20 0.53 0.19 0.38 1.34 -22.60%
P/EPS 39.31 47.62 -1.69 -33.27 -16.01 -6.93 -22.79 -
EY 2.54 2.10 -59.05 -3.01 -6.24 -14.43 -4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.96 0.47 1.75 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