[HM] QoQ Annualized Quarter Result on 30-Jun-2020 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 111.12%
YoY- 111.98%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 185,842 185,257 173,422 155,684 142,783 150,410 141,450 19.93%
PBT -9,518 3,158 5,246 4,972 -11,720 -10,532 -12,364 -15.99%
Tax -1,843 -2,909 -3,572 -3,552 -699 -408 -296 238.06%
NP -11,361 249 1,674 1,420 -12,419 -10,940 -12,660 -6.95%
-
NP to SH -11,386 234 1,624 1,356 -12,194 -10,601 -12,230 -4.65%
-
Tax Rate - 92.12% 68.09% 71.44% - - - -
Total Cost 197,203 185,008 171,748 154,264 155,202 161,350 154,110 17.84%
-
Net Worth 370,743 184,038 158,707 145,698 115,875 116,166 102,074 136.10%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 370,743 184,038 158,707 145,698 115,875 116,166 102,074 136.10%
NOSH 665,304 1,199,730 1,199,730 872,250 481,913 423,967 390,220 42.67%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -6.11% 0.13% 0.97% 0.91% -8.70% -7.27% -8.95% -
ROE -3.07% 0.13% 1.02% 0.93% -10.52% -9.13% -11.98% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.88 15.44 16.82 18.92 30.92 36.42 43.04 -26.91%
EPS -1.21 0.03 0.18 0.16 -3.02 -2.76 -3.82 -53.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5363 0.1534 0.1539 0.1771 0.2509 0.2813 0.3106 43.87%
Adjusted Per Share Value based on latest NOSH - 872,250
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 15.10 15.06 14.09 12.65 11.60 12.22 11.50 19.88%
EPS -0.93 0.02 0.13 0.11 -0.99 -0.86 -0.99 -4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3013 0.1496 0.129 0.1184 0.0942 0.0944 0.083 136.01%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.16 0.05 0.07 0.06 0.05 0.20 0.155 -
P/RPS 0.60 0.32 0.42 0.32 0.16 0.55 0.36 40.52%
P/EPS -9.71 255.63 44.45 36.40 -1.89 -7.79 -4.17 75.58%
EY -10.29 0.39 2.25 2.75 -52.81 -12.84 -24.01 -43.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.45 0.34 0.20 0.71 0.50 -28.84%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 26/02/21 25/11/20 28/08/20 26/06/20 25/02/20 27/11/19 -
Price 0.10 0.17 0.05 0.075 0.06 0.075 0.15 -
P/RPS 0.37 1.10 0.30 0.40 0.19 0.21 0.35 3.77%
P/EPS -6.07 869.13 31.75 45.50 -2.27 -2.92 -4.03 31.36%
EY -16.47 0.12 3.15 2.20 -44.01 -34.23 -24.81 -23.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 1.11 0.32 0.42 0.24 0.27 0.48 -46.05%

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