[HM] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -19.16%
YoY- 107.54%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 151,237 139,478 138,044 136,555 137,746 136,150 137,756 6.40%
PBT -2,922 1,614 732 1,900 3,236 2,586 2,116 -
Tax -1,056 -800 -752 -347 -1,305 -1,370 -1,300 -12.90%
NP -3,978 814 -20 1,553 1,930 1,216 816 -
-
NP to SH -3,978 814 -20 1,551 1,918 1,206 828 -
-
Tax Rate - 49.57% 102.73% 18.26% 40.33% 52.98% 61.44% -
Total Cost 155,215 138,664 138,064 135,002 135,816 134,934 136,940 8.68%
-
Net Worth 62,885 66,477 66,089 66,089 65,978 65,146 60,444 2.66%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 62,885 66,477 66,089 66,089 65,978 65,146 60,444 2.66%
NOSH 552,592 554,441 554,441 554,441 554,441 554,441 517,500 4.45%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -2.63% 0.58% -0.01% 1.14% 1.40% 0.89% 0.59% -
ROE -6.33% 1.22% -0.03% 2.35% 2.91% 1.85% 1.37% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.37 25.16 24.90 24.63 24.84 24.56 26.62 1.86%
EPS -0.72 0.14 0.00 0.28 0.35 0.22 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1199 0.1192 0.1192 0.119 0.1175 0.1168 -1.71%
Adjusted Per Share Value based on latest NOSH - 554,441
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 36.87 34.01 33.66 33.29 33.59 33.20 33.59 6.39%
EPS -0.97 0.20 0.00 0.38 0.47 0.29 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1621 0.1611 0.1611 0.1609 0.1588 0.1474 2.64%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.09 0.12 0.12 0.10 0.06 0.07 0.055 -
P/RPS 0.33 0.48 0.48 0.41 0.24 0.29 0.21 35.05%
P/EPS -12.50 81.74 -3,326.65 35.75 17.34 32.18 34.38 -
EY -8.00 1.22 -0.03 2.80 5.77 3.11 2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.00 1.01 0.84 0.50 0.60 0.47 41.23%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 25/08/17 30/05/17 24/02/17 25/11/16 25/08/16 -
Price 0.085 0.08 0.115 0.115 0.065 0.065 0.055 -
P/RPS 0.31 0.32 0.46 0.47 0.26 0.26 0.21 29.55%
P/EPS -11.81 54.49 -3,188.04 41.11 18.78 29.88 34.38 -
EY -8.47 1.84 -0.03 2.43 5.32 3.35 2.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.96 0.96 0.55 0.55 0.47 36.43%

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