[HM] QoQ Quarter Result on 31-Dec-2021 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 38800.0%
YoY- 161.16%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 35,114 36,875 32,245 46,563 47,323 42,336 46,899 -17.53%
PBT -1,208 -433 6,124 1,062 345 -414 -11,887 -78.19%
Tax -7 -62 -160 -673 -350 -320 339 -
NP -1,215 -495 5,964 389 -5 -734 -11,548 -77.68%
-
NP to SH -1,212 -496 5,974 389 1 -734 -11,562 -77.73%
-
Tax Rate - - 2.61% 63.37% 101.45% - - -
Total Cost 36,329 37,370 26,281 46,174 47,328 43,070 58,447 -27.14%
-
Net Worth 278,685 277,074 198,326 240,326 233,255 208,904 370,743 -17.31%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 278,685 277,074 198,326 240,326 233,255 208,904 370,743 -17.31%
NOSH 1,108,676 1,097,138 1,072,836 732,126 665,304 665,304 665,304 40.51%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -3.46% -1.34% 18.50% 0.84% -0.01% -1.73% -24.62% -
ROE -0.43% -0.18% 3.01% 0.16% 0.00% -0.35% -3.12% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3.12 3.40 4.16 6.48 7.11 7.11 6.78 -40.36%
EPS -0.11 -0.05 0.77 0.05 0.00 -0.12 -1.67 -83.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2477 0.2552 0.2557 0.3346 0.3506 0.3506 0.5363 -40.22%
Adjusted Per Share Value based on latest NOSH - 732,126
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.56 8.99 7.86 11.35 11.54 10.32 11.43 -17.51%
EPS -0.30 -0.12 1.46 0.09 0.00 -0.18 -2.82 -77.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6795 0.6756 0.4836 0.586 0.5687 0.5094 0.9039 -17.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.10 0.19 0.085 0.065 0.075 0.095 0.16 -
P/RPS 3.20 5.59 2.04 1.00 1.05 1.34 2.36 22.48%
P/EPS -92.83 -415.90 11.04 120.02 49,897.86 -77.12 -9.57 354.20%
EY -1.08 -0.24 9.06 0.83 0.00 -1.30 -10.45 -77.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.74 0.33 0.19 0.21 0.27 0.30 21.12%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 29/08/22 27/05/22 24/02/22 25/11/21 25/08/21 31/05/21 -
Price 0.13 0.18 0.175 0.07 0.07 0.08 0.10 -
P/RPS 4.17 5.30 4.21 1.08 0.98 1.13 1.47 100.26%
P/EPS -120.68 -394.01 22.72 129.25 46,571.33 -64.94 -5.98 639.88%
EY -0.83 -0.25 4.40 0.77 0.00 -1.54 -16.73 -86.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.71 0.68 0.21 0.20 0.23 0.19 95.53%

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