[HM] QoQ Quarter Result on 31-Dec-2023 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 1054700.0%
YoY- 254.85%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 31,520 27,486 24,939 20,787 21,555 23,123 25,586 14.87%
PBT 1,621 1,188 -2,891 21,270 290 -15,292 -11,776 -
Tax -539 -468 -241 -279 -295 -90 -750 -19.71%
NP 1,082 720 -3,132 20,991 -5 -15,382 -12,526 -
-
NP to SH 1,012 814 -2,625 21,092 -2 -15,385 -12,536 -
-
Tax Rate 33.25% 39.39% - 1.31% 101.72% - - -
Total Cost 30,438 26,766 28,071 -204 21,560 38,505 38,112 -13.88%
-
Net Worth 301,205 299,590 299,484 301,949 281,561 270,977 267,584 8.18%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 301,205 299,590 299,484 301,949 281,561 270,977 267,584 8.18%
NOSH 1,230,414 1,230,414 1,225,739 1,225,075 1,224,643 1,224,638 1,224,404 0.32%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 3.43% 2.62% -12.56% 100.98% -0.02% -66.52% -48.96% -
ROE 0.34% 0.27% -0.88% 6.99% 0.00% -5.68% -4.68% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 2.56 2.24 2.03 1.70 1.76 1.89 2.24 9.28%
EPS 0.08 0.07 -0.21 1.66 0.00 -1.26 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2448 0.2439 0.2442 0.2465 0.2299 0.2213 0.2339 3.07%
Adjusted Per Share Value based on latest NOSH - 1,225,075
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 1.92 1.68 1.52 1.27 1.31 1.41 1.56 14.80%
EPS 0.06 0.05 -0.16 1.29 0.00 -0.94 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.1826 0.1826 0.1841 0.1716 0.1652 0.1631 8.18%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.08 0.10 0.115 0.12 0.10 0.10 0.11 -
P/RPS 3.12 4.47 5.66 7.07 5.68 5.30 4.92 -26.12%
P/EPS 97.27 150.90 -53.73 6.97 -61,235.62 -7.96 -10.04 -
EY 1.03 0.66 -1.86 14.35 0.00 -12.56 -9.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.47 0.49 0.43 0.45 0.47 -20.95%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 29/08/24 28/05/24 23/02/24 24/11/23 29/08/23 30/05/23 -
Price 0.265 0.08 0.10 0.14 0.12 0.105 0.11 -
P/RPS 10.34 3.58 4.92 8.25 6.82 5.56 4.92 63.85%
P/EPS 322.19 120.72 -46.72 8.13 -73,482.73 -8.36 -10.04 -
EY 0.31 0.83 -2.14 12.30 0.00 -11.97 -9.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.33 0.41 0.57 0.52 0.47 0.47 73.87%

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