[HM] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -59.79%
YoY- 6300.0%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 156,330 124,140 83,179 39,680 154,509 113,428 69,739 71.36%
PBT 1,191 909 1,022 558 1,775 -2,192 807 29.65%
Tax -905 -812 -460 -247 -1,003 -792 -400 72.42%
NP 286 97 562 311 772 -2,984 407 -20.97%
-
NP to SH 287 98 562 310 771 -2,984 407 -20.79%
-
Tax Rate 75.99% 89.33% 45.01% 44.27% 56.51% - 49.57% -
Total Cost 156,044 124,043 82,617 39,369 153,737 116,412 69,332 71.82%
-
Net Worth 89,745 71,295 71,783 71,539 69,520 62,885 66,477 22.17%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 89,745 71,295 71,783 71,539 69,520 62,885 66,477 22.17%
NOSH 304,942 609,885 609,885 609,885 609,885 552,592 554,441 -32.89%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.18% 0.08% 0.68% 0.78% 0.50% -2.63% 0.58% -
ROE 0.32% 0.14% 0.78% 0.43% 1.11% -4.75% 0.61% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 40.83 20.35 13.64 6.51 25.94 20.53 12.58 119.37%
EPS 0.05 0.02 0.09 0.05 0.14 -0.54 0.07 -20.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2344 0.1169 0.1177 0.1173 0.1167 0.1138 0.1199 56.41%
Adjusted Per Share Value based on latest NOSH - 609,885
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 38.12 30.27 20.28 9.67 37.67 27.66 17.00 71.40%
EPS 0.07 0.02 0.14 0.08 0.19 -0.73 0.10 -21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2188 0.1738 0.175 0.1744 0.1695 0.1533 0.1621 22.15%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.18 0.085 0.085 0.07 0.095 0.09 0.12 -
P/RPS 0.44 0.42 0.62 1.08 0.37 0.44 0.95 -40.16%
P/EPS 240.13 528.98 92.24 137.72 73.40 -16.67 163.47 29.25%
EY 0.42 0.19 1.08 0.73 1.36 -6.00 0.61 -22.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.72 0.60 0.81 0.79 1.00 -16.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 26/11/18 29/08/18 30/05/18 28/02/18 29/11/17 -
Price 0.19 0.145 0.09 0.07 0.065 0.085 0.08 -
P/RPS 0.47 0.71 0.66 1.08 0.25 0.41 0.64 -18.61%
P/EPS 253.47 902.38 97.67 137.72 50.22 -15.74 108.98 75.63%
EY 0.39 0.11 1.02 0.73 1.99 -6.35 0.92 -43.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.24 0.76 0.60 0.56 0.75 0.67 13.49%

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