[HM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -833.17%
YoY- -307.37%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 83,179 39,680 154,509 113,428 69,739 34,511 136,555 -28.12%
PBT 1,022 558 1,775 -2,192 807 183 1,900 -33.83%
Tax -460 -247 -1,003 -792 -400 -188 -347 20.65%
NP 562 311 772 -2,984 407 -5 1,553 -49.18%
-
NP to SH 562 310 771 -2,984 407 -5 1,551 -49.14%
-
Tax Rate 45.01% 44.27% 56.51% - 49.57% 102.73% 18.26% -
Total Cost 82,617 39,369 153,737 116,412 69,332 34,516 135,002 -27.89%
-
Net Worth 71,783 71,539 69,520 62,885 66,477 66,089 66,089 5.65%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 71,783 71,539 69,520 62,885 66,477 66,089 66,089 5.65%
NOSH 609,885 609,885 609,885 552,592 554,441 554,441 554,441 6.55%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.68% 0.78% 0.50% -2.63% 0.58% -0.01% 1.14% -
ROE 0.78% 0.43% 1.11% -4.75% 0.61% -0.01% 2.35% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.64 6.51 25.94 20.53 12.58 6.22 24.63 -32.53%
EPS 0.09 0.05 0.14 -0.54 0.07 0.00 0.28 -53.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.1173 0.1167 0.1138 0.1199 0.1192 0.1192 -0.83%
Adjusted Per Share Value based on latest NOSH - 555,901
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 20.28 9.67 37.67 27.66 17.00 8.41 33.29 -28.11%
EPS 0.14 0.08 0.19 -0.73 0.10 0.00 0.38 -48.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.1744 0.1695 0.1533 0.1621 0.1611 0.1611 5.66%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.085 0.07 0.095 0.09 0.12 0.12 0.10 -
P/RPS 0.62 1.08 0.37 0.44 0.95 1.93 0.41 31.71%
P/EPS 92.24 137.72 73.40 -16.67 163.47 -13,306.60 35.75 88.00%
EY 1.08 0.73 1.36 -6.00 0.61 -0.01 2.80 -46.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.60 0.81 0.79 1.00 1.01 0.84 -9.75%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 29/08/18 30/05/18 28/02/18 29/11/17 25/08/17 30/05/17 -
Price 0.09 0.07 0.065 0.085 0.08 0.115 0.115 -
P/RPS 0.66 1.08 0.25 0.41 0.64 1.85 0.47 25.37%
P/EPS 97.67 137.72 50.22 -15.74 108.98 -12,752.16 41.11 77.95%
EY 1.02 0.73 1.99 -6.35 0.92 -0.01 2.43 -43.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.60 0.56 0.75 0.67 0.96 0.96 -14.40%

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