[HM] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 132.57%
YoY- 18.22%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 65,604 44,678 23,123 132,856 107,270 71,989 36,875 46.67%
PBT 5,572 -15,002 -15,292 -7,554 4,222 -1,641 -433 -
Tax -664 -376 -90 -743 7 -68 -62 383.77%
NP 4,908 -15,378 -15,382 -8,297 4,229 -1,709 -495 -
-
NP to SH 5,009 -15,378 -15,385 -8,299 4,237 -1,707 496 365.24%
-
Tax Rate 11.92% - - - -0.17% - - -
Total Cost 60,696 60,056 38,505 141,153 103,041 73,698 37,370 38.05%
-
Net Worth 301,949 281,561 270,977 267,584 282,514 278,685 277,074 5.88%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 301,949 281,561 270,977 267,584 282,514 278,685 277,074 5.88%
NOSH 1,225,075 1,224,643 1,224,638 1,224,404 1,113,095 1,108,676 1,097,138 7.60%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.48% -34.42% -66.52% -6.25% 3.94% -2.37% -1.34% -
ROE 1.66% -5.46% -5.68% -3.10% 1.50% -0.61% 0.18% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.36 3.65 1.89 11.61 9.65 6.40 3.40 35.34%
EPS 0.40 -1.26 -1.26 -0.75 0.39 -0.15 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2465 0.2299 0.2213 0.2339 0.2541 0.2477 0.2552 -2.27%
Adjusted Per Share Value based on latest NOSH - 1,225,075
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 5.35 3.64 1.89 10.84 8.75 5.87 3.01 46.57%
EPS 0.41 -1.25 -1.25 -0.68 0.35 -0.14 0.04 369.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2463 0.2296 0.221 0.2182 0.2304 0.2273 0.226 5.88%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.12 0.10 0.10 0.11 0.12 0.10 0.19 -
P/RPS 2.24 2.74 5.30 0.95 1.24 1.56 5.59 -45.55%
P/EPS 29.35 -7.96 -7.96 -15.16 31.49 -65.91 415.90 -82.84%
EY 3.41 -12.56 -12.56 -6.59 3.18 -1.52 0.24 483.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.45 0.47 0.47 0.40 0.74 -23.97%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 24/11/23 29/08/23 30/05/23 24/02/23 25/11/22 29/08/22 -
Price 0.14 0.12 0.105 0.11 0.115 0.13 0.18 -
P/RPS 2.61 3.29 5.56 0.95 1.19 2.03 5.30 -37.55%
P/EPS 34.24 -9.56 -8.36 -15.16 30.18 -85.68 394.01 -80.29%
EY 2.92 -10.46 -11.97 -6.59 3.31 -1.17 0.25 412.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.47 0.47 0.45 0.52 0.71 -13.58%

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