[HM] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 50.07%
YoY- -190.27%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 147,500 168,467 181,629 179,318 169,344 185,842 185,257 -14.13%
PBT -1,732 7,117 -1,790 -138 -1,656 -9,518 3,158 -
Tax -248 -1,503 1,324 -1,340 -1,280 -1,843 -2,909 -80.71%
NP -1,980 5,614 -466 -1,478 -2,936 -11,361 249 -
-
NP to SH 1,984 5,630 -458 -1,466 -2,936 -11,386 234 317.43%
-
Tax Rate - 21.12% - - - - 92.12% -
Total Cost 149,480 162,853 182,095 180,796 172,280 197,203 185,008 -13.28%
-
Net Worth 277,074 198,326 240,326 233,255 208,904 370,743 184,038 31.45%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 277,074 198,326 240,326 233,255 208,904 370,743 184,038 31.45%
NOSH 1,097,138 1,072,836 732,126 665,304 665,304 665,304 1,199,730 -5.80%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -1.34% 3.33% -0.26% -0.82% -1.73% -6.11% 0.13% -
ROE 0.72% 2.84% -0.19% -0.63% -1.41% -3.07% 0.13% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.59 21.72 25.29 26.95 28.42 26.88 15.44 -8.17%
EPS -0.20 0.82 -0.07 -0.24 -0.48 -1.21 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2552 0.2557 0.3346 0.3506 0.3506 0.5363 0.1534 40.53%
Adjusted Per Share Value based on latest NOSH - 665,304
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.99 10.27 11.07 10.93 10.32 11.33 11.29 -14.12%
EPS 0.12 0.34 -0.03 -0.09 -0.18 -0.69 0.01 426.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1689 0.1209 0.1465 0.1422 0.1273 0.226 0.1122 31.44%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.19 0.085 0.065 0.075 0.095 0.16 0.05 -
P/RPS 1.40 0.39 0.26 0.28 0.33 0.60 0.32 168.22%
P/EPS 103.97 11.71 -101.79 -34.04 -19.28 -9.71 255.63 -45.19%
EY 0.96 8.54 -0.98 -2.94 -5.19 -10.29 0.39 82.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.33 0.19 0.21 0.27 0.30 0.33 71.57%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 24/02/22 25/11/21 25/08/21 31/05/21 26/02/21 -
Price 0.18 0.175 0.07 0.07 0.08 0.10 0.17 -
P/RPS 1.32 0.81 0.28 0.26 0.28 0.37 1.10 12.96%
P/EPS 98.50 24.11 -109.62 -31.77 -16.24 -6.07 869.13 -76.67%
EY 1.02 4.15 -0.91 -3.15 -6.16 -16.47 0.12 318.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.21 0.20 0.23 0.19 1.11 -25.82%

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