[HM] QoQ Quarter Result on 30-Sep-2018 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -19.03%
YoY- -39.08%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 31,892 32,190 40,635 43,499 39,680 41,081 43,689 -18.97%
PBT -3,044 282 -113 464 558 3,967 -2,999 1.00%
Tax 64 -93 -352 -213 -247 -211 -392 -
NP -2,980 189 -465 251 311 3,756 -3,391 -8.27%
-
NP to SH -2,829 189 -464 251 310 3,755 -3,391 -11.40%
-
Tax Rate - 32.98% - 45.91% 44.27% 5.32% - -
Total Cost 34,872 32,001 41,100 43,248 39,369 37,325 47,080 -18.18%
-
Net Worth 99,819 89,745 71,295 71,783 71,539 69,520 63,261 35.64%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 99,819 89,745 71,295 71,783 71,539 69,520 63,261 35.64%
NOSH 388,612 304,942 609,885 609,885 609,885 609,885 555,901 -21.28%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -9.34% 0.59% -1.14% 0.58% 0.78% 9.14% -7.76% -
ROE -2.83% 0.21% -0.65% 0.35% 0.43% 5.40% -5.36% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.22 8.41 6.66 7.13 6.51 6.90 7.86 19.18%
EPS 0.91 0.05 -0.08 0.04 0.05 0.63 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.2344 0.1169 0.1177 0.1173 0.1167 0.1138 99.60%
Adjusted Per Share Value based on latest NOSH - 609,885
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 1.94 1.96 2.48 2.65 2.42 2.50 2.66 -19.02%
EPS -0.17 0.01 -0.03 0.02 0.02 0.23 -0.21 -13.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0547 0.0435 0.0438 0.0436 0.0424 0.0386 35.48%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.16 0.18 0.085 0.085 0.07 0.095 0.09 -
P/RPS 1.56 2.14 1.28 1.19 1.08 1.38 1.15 22.61%
P/EPS -17.64 364.64 -111.72 206.54 137.72 15.07 -14.75 12.70%
EY -5.67 0.27 -0.90 0.48 0.73 6.64 -6.78 -11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.77 0.73 0.72 0.60 0.81 0.79 -26.34%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 14/11/19 30/05/19 27/02/19 26/11/18 29/08/18 30/05/18 28/02/18 -
Price 0.17 0.19 0.145 0.09 0.07 0.065 0.085 -
P/RPS 1.66 2.26 2.18 1.26 1.08 0.94 1.08 33.29%
P/EPS -18.74 384.90 -190.59 218.68 137.72 10.31 -13.93 21.93%
EY -5.33 0.26 -0.52 0.46 0.73 9.70 -7.18 -18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.81 1.24 0.76 0.60 0.56 0.75 -20.71%

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