[HM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 7.78%
YoY- 107.54%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 113,428 69,739 34,511 136,555 103,310 68,075 34,439 120.88%
PBT -2,192 807 183 1,900 2,427 1,293 529 -
Tax -792 -400 -188 -347 -979 -685 -325 80.79%
NP -2,984 407 -5 1,553 1,448 608 204 -
-
NP to SH -2,984 407 -5 1,551 1,439 603 207 -
-
Tax Rate - 49.57% 102.73% 18.26% 40.34% 52.98% 61.44% -
Total Cost 116,412 69,332 34,516 135,002 101,862 67,467 34,235 125.62%
-
Net Worth 62,885 66,477 66,089 66,089 65,978 65,146 60,444 2.66%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 62,885 66,477 66,089 66,089 65,978 65,146 60,444 2.66%
NOSH 552,592 554,441 554,441 554,441 554,441 554,441 517,500 4.45%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -2.63% 0.58% -0.01% 1.14% 1.40% 0.89% 0.59% -
ROE -4.75% 0.61% -0.01% 2.35% 2.18% 0.93% 0.34% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.53 12.58 6.22 24.63 18.63 12.28 6.65 111.58%
EPS -0.54 0.07 0.00 0.28 0.26 0.11 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1138 0.1199 0.1192 0.1192 0.119 0.1175 0.1168 -1.71%
Adjusted Per Share Value based on latest NOSH - 554,441
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.66 17.00 8.41 33.29 25.19 16.60 8.40 120.85%
EPS -0.73 0.10 0.00 0.38 0.35 0.15 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1533 0.1621 0.1611 0.1611 0.1609 0.1588 0.1474 2.64%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.09 0.12 0.12 0.10 0.06 0.07 0.055 -
P/RPS 0.44 0.95 1.93 0.41 0.32 0.57 0.83 -34.42%
P/EPS -16.67 163.47 -13,306.60 35.75 23.12 64.36 137.50 -
EY -6.00 0.61 -0.01 2.80 4.33 1.55 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.00 1.01 0.84 0.50 0.60 0.47 41.23%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 25/08/17 30/05/17 24/02/17 25/11/16 25/08/16 -
Price 0.085 0.08 0.115 0.115 0.065 0.065 0.055 -
P/RPS 0.41 0.64 1.85 0.47 0.35 0.53 0.83 -37.43%
P/EPS -15.74 108.98 -12,752.16 41.11 25.04 59.77 137.50 -
EY -6.35 0.92 -0.01 2.43 3.99 1.67 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.96 0.96 0.55 0.55 0.47 36.43%

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