[HM] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 102.78%
YoY- 111.98%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 185,842 138,943 86,711 38,921 142,783 112,808 70,725 90.30%
PBT -9,518 2,369 2,623 1,243 -11,720 -7,899 -6,182 33.30%
Tax -1,843 -2,182 -1,786 -888 -699 -306 -148 436.42%
NP -11,361 187 837 355 -12,419 -8,205 -6,330 47.63%
-
NP to SH -11,386 176 812 339 -12,194 -7,951 -6,115 51.29%
-
Tax Rate - 92.11% 68.09% 71.44% - - - -
Total Cost 197,203 138,756 85,874 38,566 155,202 121,013 77,055 86.99%
-
Net Worth 370,743 184,038 158,707 145,698 115,875 116,166 102,074 136.10%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 370,743 184,038 158,707 145,698 115,875 116,166 102,074 136.10%
NOSH 665,304 1,199,730 1,199,730 872,250 481,913 423,967 390,220 42.67%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin -6.11% 0.13% 0.97% 0.91% -8.70% -7.27% -8.95% -
ROE -3.07% 0.10% 0.51% 0.23% -10.52% -6.84% -5.99% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 26.88 11.58 8.41 4.73 30.92 27.32 21.52 15.96%
EPS -1.21 0.02 0.09 0.04 -3.02 -2.07 -1.91 -26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5363 0.1534 0.1539 0.1771 0.2509 0.2813 0.3106 43.87%
Adjusted Per Share Value based on latest NOSH - 872,250
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 45.31 33.88 21.14 9.49 34.81 27.50 17.24 90.33%
EPS -2.78 0.04 0.20 0.08 -2.97 -1.94 -1.49 51.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9039 0.4487 0.387 0.3552 0.2825 0.2832 0.2489 136.07%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.16 0.05 0.07 0.06 0.05 0.20 0.155 -
P/RPS 0.60 0.43 0.83 1.27 0.16 0.73 0.72 -11.43%
P/EPS -9.71 340.83 88.90 145.61 -1.89 -10.39 -8.33 10.74%
EY -10.29 0.29 1.12 0.69 -52.81 -9.63 -12.00 -9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.45 0.34 0.20 0.71 0.50 -28.84%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 26/02/21 25/11/20 28/08/20 26/06/20 25/02/20 27/11/19 -
Price 0.10 0.17 0.05 0.075 0.06 0.075 0.15 -
P/RPS 0.37 1.47 0.59 1.59 0.19 0.27 0.70 -34.60%
P/EPS -6.07 1,158.83 63.50 182.01 -2.27 -3.90 -8.06 -17.21%
EY -16.47 0.09 1.57 0.55 -44.01 -25.67 -12.40 20.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 1.11 0.32 0.42 0.24 0.27 0.48 -46.05%

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