[HM] QoQ 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 136,555 137,746 136,150 137,756 197,654 174,722 181,678 -17.31%
PBT 1,900 3,236 2,586 2,116 -19,419 -9,569 -7,230 -
Tax -347 -1,305 -1,370 -1,300 -1,314 -1,090 -1,092 -53.40%
NP 1,553 1,930 1,216 816 -20,733 -10,660 -8,322 -
-
NP to SH 1,551 1,918 1,206 828 -20,566 -10,490 -8,073 -
-
Tax Rate 18.26% 40.33% 52.98% 61.44% - - - -
Total Cost 135,002 135,816 134,934 136,940 218,387 185,382 190,000 -20.35%
-
Net Worth 66,089 65,978 65,146 60,444 55,801 63,243 65,109 1.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 66,089 65,978 65,146 60,444 55,801 63,243 65,109 1.00%
NOSH 554,441 554,441 554,441 517,500 479,393 462,307 437,560 17.07%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.14% 1.40% 0.89% 0.59% -10.49% -6.10% -4.58% -
ROE 2.35% 2.91% 1.85% 1.37% -36.86% -16.59% -12.40% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.63 24.84 24.56 26.62 41.23 37.79 41.52 -29.37%
EPS 0.28 0.35 0.22 0.16 -4.29 -2.27 -1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.119 0.1175 0.1168 0.1164 0.1368 0.1488 -13.73%
Adjusted Per Share Value based on latest NOSH - 517,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.29 33.59 33.20 33.59 48.19 42.60 44.30 -17.32%
EPS 0.38 0.47 0.29 0.20 -5.01 -2.56 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1609 0.1588 0.1474 0.1361 0.1542 0.1587 1.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.10 0.06 0.07 0.055 0.075 0.08 0.12 -
P/RPS 0.41 0.24 0.29 0.21 0.18 0.00 0.00 -
P/EPS 35.75 17.34 32.18 34.38 -1.75 0.00 0.00 -
EY 2.80 5.77 3.11 2.91 -57.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.50 0.60 0.47 0.64 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 25/11/16 25/08/16 25/05/16 25/02/16 25/11/15 -
Price 0.115 0.065 0.065 0.055 0.07 0.075 0.095 -
P/RPS 0.47 0.26 0.26 0.21 0.17 0.00 0.00 -
P/EPS 41.11 18.78 29.88 34.38 -1.63 0.00 0.00 -
EY 2.43 5.32 3.35 2.91 -61.29 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.55 0.55 0.47 0.60 0.00 0.00 -

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