[HM] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 59.09%
YoY- 118.29%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 139,478 138,044 136,555 137,746 136,150 137,756 197,654 -20.72%
PBT 1,614 732 1,900 3,236 2,586 2,116 -19,419 -
Tax -800 -752 -347 -1,305 -1,370 -1,300 -1,314 -28.14%
NP 814 -20 1,553 1,930 1,216 816 -20,733 -
-
NP to SH 814 -20 1,551 1,918 1,206 828 -20,566 -
-
Tax Rate 49.57% 102.73% 18.26% 40.33% 52.98% 61.44% - -
Total Cost 138,664 138,064 135,002 135,816 134,934 136,940 218,387 -26.10%
-
Net Worth 66,477 66,089 66,089 65,978 65,146 60,444 55,801 12.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 66,477 66,089 66,089 65,978 65,146 60,444 55,801 12.36%
NOSH 554,441 554,441 554,441 554,441 554,441 517,500 479,393 10.17%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.58% -0.01% 1.14% 1.40% 0.89% 0.59% -10.49% -
ROE 1.22% -0.03% 2.35% 2.91% 1.85% 1.37% -36.86% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 25.16 24.90 24.63 24.84 24.56 26.62 41.23 -28.03%
EPS 0.14 0.00 0.28 0.35 0.22 0.16 -4.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.1192 0.1192 0.119 0.1175 0.1168 0.1164 1.99%
Adjusted Per Share Value based on latest NOSH - 554,441
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.50 8.41 8.32 8.40 8.30 8.40 12.05 -20.74%
EPS 0.05 0.00 0.09 0.12 0.07 0.05 -1.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0405 0.0403 0.0403 0.0402 0.0397 0.0368 0.034 12.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.12 0.12 0.10 0.06 0.07 0.055 0.075 -
P/RPS 0.48 0.48 0.41 0.24 0.29 0.21 0.18 92.18%
P/EPS 81.74 -3,326.65 35.75 17.34 32.18 34.38 -1.75 -
EY 1.22 -0.03 2.80 5.77 3.11 2.91 -57.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.84 0.50 0.60 0.47 0.64 34.61%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 25/08/17 30/05/17 24/02/17 25/11/16 25/08/16 25/05/16 -
Price 0.08 0.115 0.115 0.065 0.065 0.055 0.07 -
P/RPS 0.32 0.46 0.47 0.26 0.26 0.21 0.17 52.39%
P/EPS 54.49 -3,188.04 41.11 18.78 29.88 34.38 -1.63 -
EY 1.84 -0.03 2.43 5.32 3.35 2.91 -61.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.96 0.96 0.55 0.55 0.47 0.60 7.62%

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