[HM] QoQ Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 13.32%
YoY- -8213.31%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 173,422 155,684 142,783 150,410 141,450 127,568 156,330 7.14%
PBT 5,246 4,972 -11,720 -10,532 -12,364 -12,176 1,191 167.98%
Tax -3,572 -3,552 -699 -408 -296 256 -905 149.12%
NP 1,674 1,420 -12,419 -10,940 -12,660 -11,920 286 223.73%
-
NP to SH 1,624 1,356 -12,194 -10,601 -12,230 -11,316 287 216.54%
-
Tax Rate 68.09% 71.44% - - - - 75.99% -
Total Cost 171,748 154,264 155,202 161,350 154,110 139,488 156,044 6.58%
-
Net Worth 158,707 145,698 115,875 116,166 102,074 99,819 89,745 46.08%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 158,707 145,698 115,875 116,166 102,074 99,819 89,745 46.08%
NOSH 1,199,730 872,250 481,913 423,967 390,220 388,612 304,942 148.59%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.97% 0.91% -8.70% -7.27% -8.95% -9.34% 0.18% -
ROE 1.02% 0.93% -10.52% -9.13% -11.98% -11.34% 0.32% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.82 18.92 30.92 36.42 43.04 40.90 40.83 -44.54%
EPS 0.18 0.16 -3.02 -2.76 -3.82 3.64 0.05 134.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.1771 0.2509 0.2813 0.3106 0.32 0.2344 -24.40%
Adjusted Per Share Value based on latest NOSH - 423,967
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.57 9.49 8.70 9.17 8.62 7.78 9.53 7.12%
EPS 0.10 0.08 -0.74 -0.65 -0.75 -0.69 0.02 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.0888 0.0706 0.0708 0.0622 0.0608 0.0547 46.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.07 0.06 0.05 0.20 0.155 0.16 0.18 -
P/RPS 0.42 0.32 0.16 0.55 0.36 0.39 0.44 -3.04%
P/EPS 44.45 36.40 -1.89 -7.79 -4.17 -4.41 240.13 -67.41%
EY 2.25 2.75 -52.81 -12.84 -24.01 -22.67 0.42 205.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.20 0.71 0.50 0.50 0.77 -30.03%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 28/08/20 26/06/20 25/02/20 27/11/19 14/11/19 30/05/19 -
Price 0.05 0.075 0.06 0.075 0.15 0.17 0.19 -
P/RPS 0.30 0.40 0.19 0.21 0.35 0.42 0.47 -25.80%
P/EPS 31.75 45.50 -2.27 -2.92 -4.03 -4.69 253.47 -74.87%
EY 3.15 2.20 -44.01 -34.23 -24.81 -21.34 0.39 301.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.24 0.27 0.48 0.53 0.81 -46.06%

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