[HM] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -88.37%
YoY- 103.28%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 141,450 127,568 156,330 165,520 166,358 158,720 154,509 -5.71%
PBT -12,364 -12,176 1,191 1,212 2,044 2,232 1,775 -
Tax -296 256 -905 -1,082 -920 -988 -1,003 -55.64%
NP -12,660 -11,920 286 129 1,124 1,244 772 -
-
NP to SH -12,230 -11,316 287 130 1,124 1,240 771 -
-
Tax Rate - - 75.99% 89.27% 45.01% 44.27% 56.51% -
Total Cost 154,110 139,488 156,044 165,390 165,234 157,476 153,737 0.16%
-
Net Worth 102,074 99,819 89,745 71,295 71,783 71,539 69,520 29.15%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 102,074 99,819 89,745 71,295 71,783 71,539 69,520 29.15%
NOSH 390,220 388,612 304,942 609,885 609,885 609,885 609,885 -25.72%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -8.95% -9.34% 0.18% 0.08% 0.68% 0.78% 0.50% -
ROE -11.98% -11.34% 0.32% 0.18% 1.57% 1.73% 1.11% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 43.04 40.90 40.83 27.14 27.28 26.02 25.94 40.10%
EPS -3.82 3.64 0.05 0.03 0.18 0.20 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3106 0.32 0.2344 0.1169 0.1177 0.1173 0.1167 91.93%
Adjusted Per Share Value based on latest NOSH - 609,885
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 34.49 31.10 38.12 40.36 40.56 38.70 37.67 -5.70%
EPS -2.98 -2.76 0.07 0.03 0.27 0.30 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2489 0.2434 0.2188 0.1738 0.175 0.1744 0.1695 29.16%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.155 0.16 0.18 0.085 0.085 0.07 0.095 -
P/RPS 0.36 0.39 0.44 0.31 0.31 0.27 0.37 -1.80%
P/EPS -4.17 -4.41 240.13 396.74 46.12 34.43 73.40 -
EY -24.01 -22.67 0.42 0.25 2.17 2.90 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.77 0.73 0.72 0.60 0.81 -27.48%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 14/11/19 30/05/19 27/02/19 26/11/18 29/08/18 30/05/18 -
Price 0.15 0.17 0.19 0.145 0.09 0.07 0.065 -
P/RPS 0.35 0.42 0.47 0.53 0.33 0.27 0.25 25.12%
P/EPS -4.03 -4.69 253.47 676.79 48.83 34.43 50.22 -
EY -24.81 -21.34 0.39 0.15 2.05 2.90 1.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.81 1.24 0.76 0.60 0.56 -9.75%

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