[HM] QoQ Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 60.83%
YoY- 6300.0%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 156,330 165,520 166,358 158,720 154,509 151,237 139,478 7.90%
PBT 1,191 1,212 2,044 2,232 1,775 -2,922 1,614 -18.35%
Tax -905 -1,082 -920 -988 -1,003 -1,056 -800 8.57%
NP 286 129 1,124 1,244 772 -3,978 814 -50.23%
-
NP to SH 287 130 1,124 1,240 771 -3,978 814 -50.12%
-
Tax Rate 75.99% 89.27% 45.01% 44.27% 56.51% - 49.57% -
Total Cost 156,044 165,390 165,234 157,476 153,737 155,215 138,664 8.19%
-
Net Worth 89,745 71,295 71,783 71,539 69,520 62,885 66,477 22.17%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 89,745 71,295 71,783 71,539 69,520 62,885 66,477 22.17%
NOSH 304,942 609,885 609,885 609,885 609,885 552,592 554,441 -32.89%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.18% 0.08% 0.68% 0.78% 0.50% -2.63% 0.58% -
ROE 0.32% 0.18% 1.57% 1.73% 1.11% -6.33% 1.22% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 40.83 27.14 27.28 26.02 25.94 27.37 25.16 38.13%
EPS 0.05 0.03 0.18 0.20 0.14 -0.72 0.14 -49.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2344 0.1169 0.1177 0.1173 0.1167 0.1138 0.1199 56.41%
Adjusted Per Share Value based on latest NOSH - 609,885
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 38.12 40.36 40.56 38.70 37.67 36.87 34.01 7.90%
EPS 0.07 0.03 0.27 0.30 0.19 -0.97 0.20 -50.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2188 0.1738 0.175 0.1744 0.1695 0.1533 0.1621 22.15%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.18 0.085 0.085 0.07 0.095 0.09 0.12 -
P/RPS 0.44 0.31 0.31 0.27 0.37 0.33 0.48 -5.64%
P/EPS 240.13 396.74 46.12 34.43 73.40 -12.50 81.74 105.25%
EY 0.42 0.25 2.17 2.90 1.36 -8.00 1.22 -50.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.72 0.60 0.81 0.79 1.00 -16.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 26/11/18 29/08/18 30/05/18 28/02/18 29/11/17 -
Price 0.19 0.145 0.09 0.07 0.065 0.085 0.08 -
P/RPS 0.47 0.53 0.33 0.27 0.25 0.31 0.32 29.24%
P/EPS 253.47 676.79 48.83 34.43 50.22 -11.81 54.49 178.92%
EY 0.39 0.15 2.05 2.90 1.99 -8.47 1.84 -64.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.24 0.76 0.60 0.56 0.75 0.67 13.49%

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