[HM] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -29.94%
YoY- -508.13%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 136,150 137,756 197,654 174,722 181,678 182,996 241,764 -31.73%
PBT 2,586 2,116 -19,419 -9,569 -7,230 -6,270 -3,232 -
Tax -1,370 -1,300 -1,314 -1,090 -1,092 -1,166 -1,464 -4.31%
NP 1,216 816 -20,733 -10,660 -8,322 -7,436 -4,696 -
-
NP to SH 1,206 828 -20,566 -10,490 -8,073 -7,104 -5,116 -
-
Tax Rate 52.98% 61.44% - - - - - -
Total Cost 134,934 136,940 218,387 185,382 190,000 190,432 246,460 -33.00%
-
Net Worth 65,146 60,444 55,801 63,243 65,109 69,307 69,407 -4.12%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 65,146 60,444 55,801 63,243 65,109 69,307 69,407 -4.12%
NOSH 554,441 517,500 479,393 462,307 437,560 866,341 852,666 -24.88%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.89% 0.59% -10.49% -6.10% -4.58% -4.06% -1.94% -
ROE 1.85% 1.37% -36.86% -16.59% -12.40% -10.25% -7.37% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 24.56 26.62 41.23 37.79 41.52 21.12 28.35 -9.10%
EPS 0.22 0.16 -4.29 -2.27 -1.85 -0.82 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1175 0.1168 0.1164 0.1368 0.1488 0.08 0.0814 27.63%
Adjusted Per Share Value based on latest NOSH - 535,949
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.30 8.40 12.05 10.65 11.07 11.15 14.74 -31.73%
EPS 0.07 0.05 -1.25 -0.64 -0.49 -0.43 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0368 0.034 0.0386 0.0397 0.0422 0.0423 -4.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.07 0.055 0.075 0.08 0.12 0.05 0.06 -
P/RPS 0.29 0.21 0.18 0.00 0.00 0.00 0.00 -
P/EPS 32.18 34.38 -1.75 0.00 0.00 0.00 0.00 -
EY 3.11 2.91 -57.20 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.47 0.64 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 25/05/16 25/02/16 25/11/15 25/08/15 22/05/15 -
Price 0.065 0.055 0.07 0.075 0.095 0.14 0.055 -
P/RPS 0.26 0.21 0.17 0.00 0.00 0.00 0.00 -
P/EPS 29.88 34.38 -1.63 0.00 0.00 0.00 0.00 -
EY 3.35 2.91 -61.29 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.60 0.00 0.00 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