[HM] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 138.64%
YoY- 114.96%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 69,739 34,511 136,555 103,310 68,075 34,439 197,654 -50.03%
PBT 807 183 1,900 2,427 1,293 529 -19,419 -
Tax -400 -188 -347 -979 -685 -325 -1,314 -54.71%
NP 407 -5 1,553 1,448 608 204 -20,733 -
-
NP to SH 407 -5 1,551 1,439 603 207 -20,566 -
-
Tax Rate 49.57% 102.73% 18.26% 40.34% 52.98% 61.44% - -
Total Cost 69,332 34,516 135,002 101,862 67,467 34,235 218,387 -53.42%
-
Net Worth 66,477 66,089 66,089 65,978 65,146 60,444 55,801 12.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 66,477 66,089 66,089 65,978 65,146 60,444 55,801 12.36%
NOSH 554,441 554,441 554,441 554,441 554,441 517,500 479,393 10.17%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.58% -0.01% 1.14% 1.40% 0.89% 0.59% -10.49% -
ROE 0.61% -0.01% 2.35% 2.18% 0.93% 0.34% -36.86% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.58 6.22 24.63 18.63 12.28 6.65 41.23 -54.64%
EPS 0.07 0.00 0.28 0.26 0.11 0.04 -4.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.1192 0.1192 0.119 0.1175 0.1168 0.1164 1.99%
Adjusted Per Share Value based on latest NOSH - 554,441
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.00 8.41 33.29 25.19 16.60 8.40 48.19 -50.04%
EPS 0.10 0.00 0.38 0.35 0.15 0.05 -5.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1621 0.1611 0.1611 0.1609 0.1588 0.1474 0.1361 12.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.12 0.12 0.10 0.06 0.07 0.055 0.075 -
P/RPS 0.95 1.93 0.41 0.32 0.57 0.83 0.18 202.82%
P/EPS 163.47 -13,306.60 35.75 23.12 64.36 137.50 -1.75 -
EY 0.61 -0.01 2.80 4.33 1.55 0.73 -57.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.84 0.50 0.60 0.47 0.64 34.61%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 25/08/17 30/05/17 24/02/17 25/11/16 25/08/16 25/05/16 -
Price 0.08 0.115 0.115 0.065 0.065 0.055 0.07 -
P/RPS 0.64 1.85 0.47 0.35 0.53 0.83 0.17 141.80%
P/EPS 108.98 -12,752.16 41.11 25.04 59.77 137.50 -1.63 -
EY 0.92 -0.01 2.43 3.99 1.67 0.73 -61.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.96 0.96 0.55 0.55 0.47 0.60 7.62%

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