[HM] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -13.67%
YoY- 107.97%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Revenue 149,812 148,216 159,678 136,627 140,595 230,849 238,197 -7.14%
PBT -7,433 -2,411 2,150 1,554 -15,755 -2,161 -2,134 22.08%
Tax -1,651 -594 -1,062 -210 -1,056 -1,261 -898 10.22%
NP -9,084 -3,005 1,088 1,344 -16,811 -3,422 -3,032 19.17%
-
NP to SH -9,026 -2,853 1,086 1,339 -16,807 -3,679 -2,885 20.00%
-
Tax Rate - - 49.40% 13.51% - - - -
Total Cost 158,896 151,221 158,590 135,283 157,406 234,271 241,229 -6.45%
-
Net Worth 145,698 99,819 71,539 66,089 60,444 69,938 65,603 13.60%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Net Worth 145,698 99,819 71,539 66,089 60,444 69,938 65,603 13.60%
NOSH 872,250 388,612 609,885 554,441 517,500 874,230 770,000 2.01%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
NP Margin -6.06% -2.03% 0.68% 0.98% -11.96% -1.48% -1.27% -
ROE -6.20% -2.86% 1.52% 2.03% -27.81% -5.26% -4.40% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 18.21 47.51 26.18 24.64 27.17 26.41 30.93 -8.12%
EPS -1.10 -0.91 0.18 0.24 -3.25 -0.42 -0.37 19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1771 0.32 0.1173 0.1192 0.1168 0.08 0.0852 12.41%
Adjusted Per Share Value based on latest NOSH - 554,441
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 12.18 12.05 12.98 11.10 11.43 18.76 19.36 -7.14%
EPS -0.73 -0.23 0.09 0.11 -1.37 -0.30 -0.23 20.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1184 0.0811 0.0581 0.0537 0.0491 0.0568 0.0533 13.61%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 -
Price 0.06 0.16 0.07 0.12 0.055 0.05 0.065 -
P/RPS 0.33 0.34 0.27 0.49 0.20 0.19 0.21 7.49%
P/EPS -5.47 -17.49 39.31 49.69 -1.69 -11.88 -17.35 -16.85%
EY -18.29 -5.72 2.54 2.01 -59.05 -8.42 -5.76 20.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.50 0.60 1.01 0.47 0.63 0.76 -12.06%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 28/08/20 14/11/19 29/08/18 25/08/17 25/08/16 25/08/15 23/05/14 -
Price 0.075 0.17 0.07 0.115 0.055 0.14 0.06 -
P/RPS 0.41 0.36 0.27 0.47 0.20 0.53 0.19 13.08%
P/EPS -6.84 -18.59 39.31 47.62 -1.69 -33.27 -16.01 -12.71%
EY -14.63 -5.38 2.54 2.10 -59.05 -3.01 -6.24 14.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.60 0.96 0.47 1.75 0.70 -7.84%

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