[HM] QoQ Quarter Result on 31-Dec-2019 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 44.13%
YoY- -295.69%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 47,790 38,921 29,975 42,083 38,833 31,892 32,190 30.04%
PBT 1,380 1,243 -3,821 -1,717 -3,138 -3,044 282 187.40%
Tax -898 -888 -393 -158 -212 64 -93 351.58%
NP 482 355 -4,214 -1,875 -3,350 -2,980 189 86.34%
-
NP to SH 473 339 -4,243 -1,836 -3,286 -2,829 189 84.02%
-
Tax Rate 65.07% 71.44% - - - - 32.98% -
Total Cost 47,308 38,566 34,189 43,958 42,183 34,872 32,001 29.67%
-
Net Worth 158,707 145,698 115,875 116,166 102,074 99,819 89,745 46.08%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 158,707 145,698 115,875 116,166 102,074 99,819 89,745 46.08%
NOSH 1,199,730 872,250 481,913 423,967 390,220 388,612 304,942 148.59%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.01% 0.91% -14.06% -4.46% -8.63% -9.34% 0.59% -
ROE 0.30% 0.23% -3.66% -1.58% -3.22% -2.83% 0.21% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.63 4.73 6.49 10.19 11.82 10.22 8.41 -32.75%
EPS 0.05 0.04 -0.92 -0.44 -1.00 0.91 0.05 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.1771 0.2509 0.2813 0.3106 0.32 0.2344 -24.40%
Adjusted Per Share Value based on latest NOSH - 423,967
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.65 9.49 7.31 10.26 9.47 7.78 7.85 30.01%
EPS 0.12 0.08 -1.03 -0.45 -0.80 -0.69 0.05 78.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.387 0.3552 0.2825 0.2832 0.2489 0.2434 0.2188 46.10%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.07 0.06 0.05 0.20 0.155 0.16 0.18 -
P/RPS 1.51 1.27 0.77 1.96 1.31 1.56 2.14 -20.69%
P/EPS 152.61 145.61 -5.44 -44.99 -15.50 -17.64 364.64 -43.95%
EY 0.66 0.69 -18.37 -2.22 -6.45 -5.67 0.27 81.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.20 0.71 0.50 0.50 0.77 -30.03%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 28/08/20 26/06/20 25/02/20 27/11/19 14/11/19 30/05/19 -
Price 0.05 0.075 0.06 0.075 0.15 0.17 0.19 -
P/RPS 1.08 1.59 0.92 0.74 1.27 1.66 2.26 -38.79%
P/EPS 109.01 182.01 -6.53 -16.87 -15.00 -18.74 384.90 -56.77%
EY 0.92 0.55 -15.31 -5.93 -6.67 -5.33 0.26 131.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.24 0.27 0.48 0.53 0.81 -46.06%

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