[HM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 192.86%
YoY- -62.78%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 112,808 70,725 31,892 156,330 124,140 83,179 39,680 100.30%
PBT -7,899 -6,182 -3,044 1,191 909 1,022 558 -
Tax -306 -148 64 -905 -812 -460 -247 15.30%
NP -8,205 -6,330 -2,980 286 97 562 311 -
-
NP to SH -7,951 -6,115 -2,829 287 98 562 310 -
-
Tax Rate - - - 75.99% 89.33% 45.01% 44.27% -
Total Cost 121,013 77,055 34,872 156,044 124,043 82,617 39,369 110.97%
-
Net Worth 116,166 102,074 99,819 89,745 71,295 71,783 71,539 38.03%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 116,166 102,074 99,819 89,745 71,295 71,783 71,539 38.03%
NOSH 423,967 390,220 388,612 304,942 609,885 609,885 609,885 -21.47%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -7.27% -8.95% -9.34% 0.18% 0.08% 0.68% 0.78% -
ROE -6.84% -5.99% -2.83% 0.32% 0.14% 0.78% 0.43% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.32 21.52 10.22 40.83 20.35 13.64 6.51 159.49%
EPS -2.07 -1.91 0.91 0.05 0.02 0.09 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2813 0.3106 0.32 0.2344 0.1169 0.1177 0.1173 78.87%
Adjusted Per Share Value based on latest NOSH - 304,942
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.50 17.24 7.78 38.12 30.27 20.28 9.67 100.34%
EPS -1.94 -1.49 -0.69 0.07 0.02 0.14 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2832 0.2489 0.2434 0.2188 0.1738 0.175 0.1744 38.03%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.20 0.155 0.16 0.18 0.085 0.085 0.07 -
P/RPS 0.73 0.72 1.56 0.44 0.42 0.62 1.08 -22.92%
P/EPS -10.39 -8.33 -17.64 240.13 528.98 92.24 137.72 -
EY -9.63 -12.00 -5.67 0.42 0.19 1.08 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.50 0.50 0.77 0.73 0.72 0.60 11.84%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 27/11/19 14/11/19 30/05/19 27/02/19 26/11/18 29/08/18 -
Price 0.075 0.15 0.17 0.19 0.145 0.09 0.07 -
P/RPS 0.27 0.70 1.66 0.47 0.71 0.66 1.08 -60.21%
P/EPS -3.90 -8.06 -18.74 253.47 902.38 97.67 137.72 -
EY -25.67 -12.40 -5.33 0.39 0.11 1.02 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.48 0.53 0.81 1.24 0.76 0.60 -41.19%

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