[HM] QoQ 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- 140.73%
YoY- -94.97%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 42,083 38,833 31,892 32,190 40,635 43,499 39,680 3.98%
PBT -1,717 -3,138 -3,044 282 -113 464 558 -
Tax -158 -212 64 -93 -352 -213 -247 -25.69%
NP -1,875 -3,350 -2,980 189 -465 251 311 -
-
NP to SH -1,836 -3,286 -2,829 189 -464 251 310 -
-
Tax Rate - - - 32.98% - 45.91% 44.27% -
Total Cost 43,958 42,183 34,872 32,001 41,100 43,248 39,369 7.60%
-
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 -4.46% -8.63% -9.34% 0.59% -1.14% 0.58% 0.78% -
ROE -1.58% -3.22% -2.83% 0.21% -0.65% 0.35% 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 10.19 11.82 10.22 8.41 6.66 7.13 6.51 34.70%
EPS -0.44 -1.00 0.91 0.05 -0.08 0.04 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 2.57 2.37 1.94 1.96 2.48 2.65 2.42 4.07%
EPS -0.11 -0.20 -0.17 0.01 -0.03 0.02 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.0622 0.0608 0.0547 0.0435 0.0438 0.0436 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 1.96 1.31 1.56 2.14 1.28 1.19 1.08 48.62%
P/EPS -44.99 -15.50 -17.64 364.64 -111.72 206.54 137.72 -
EY -2.22 -6.45 -5.67 0.27 -0.90 0.48 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 0.74 1.27 1.66 2.26 2.18 1.26 1.08 -22.22%
P/EPS -16.87 -15.00 -18.74 384.90 -190.59 218.68 137.72 -
EY -5.93 -6.67 -5.33 0.26 -0.52 0.46 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