[HM] QoQ Quarter Result on 31-Mar-2021 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -1717.92%
YoY- -172.5%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 46,563 47,323 42,336 46,899 52,232 47,790 38,921 12.65%
PBT 1,062 345 -414 -11,887 -254 1,380 1,243 -9.93%
Tax -673 -350 -320 339 -396 -898 -888 -16.83%
NP 389 -5 -734 -11,548 -650 482 355 6.26%
-
NP to SH 389 1 -734 -11,562 -636 473 339 9.57%
-
Tax Rate 63.37% 101.45% - - - 65.07% 71.44% -
Total Cost 46,174 47,328 43,070 58,447 52,882 47,308 38,566 12.71%
-
Net Worth 240,326 233,255 208,904 370,743 184,038 158,707 145,698 39.47%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 240,326 233,255 208,904 370,743 184,038 158,707 145,698 39.47%
NOSH 732,126 665,304 665,304 665,304 1,199,730 1,199,730 872,250 -10.99%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 0.84% -0.01% -1.73% -24.62% -1.24% 1.01% 0.91% -
ROE 0.16% 0.00% -0.35% -3.12% -0.35% 0.30% 0.23% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 6.48 7.11 7.11 6.78 4.35 4.63 4.73 23.28%
EPS 0.05 0.00 -0.12 -1.67 -0.05 0.05 0.04 15.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3346 0.3506 0.3506 0.5363 0.1534 0.1539 0.1771 52.65%
Adjusted Per Share Value based on latest NOSH - 665,304
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.35 11.54 10.32 11.43 12.74 11.65 9.49 12.63%
EPS 0.09 0.00 -0.18 -2.82 -0.16 0.12 0.08 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.586 0.5687 0.5094 0.9039 0.4487 0.387 0.3552 39.49%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.065 0.075 0.095 0.16 0.05 0.07 0.06 -
P/RPS 1.00 1.05 1.34 2.36 1.15 1.51 1.27 -14.69%
P/EPS 120.02 49,897.86 -77.12 -9.57 -94.32 152.61 145.61 -12.05%
EY 0.83 0.00 -1.30 -10.45 -1.06 0.66 0.69 13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.27 0.30 0.33 0.45 0.34 -32.08%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 25/08/21 31/05/21 26/02/21 25/11/20 28/08/20 -
Price 0.07 0.07 0.08 0.10 0.17 0.05 0.075 -
P/RPS 1.08 0.98 1.13 1.47 3.90 1.08 1.59 -22.67%
P/EPS 129.25 46,571.33 -64.94 -5.98 -320.68 109.01 182.01 -20.35%
EY 0.77 0.00 -1.54 -16.73 -0.31 0.92 0.55 25.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.23 0.19 1.11 0.32 0.42 -36.92%

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