[HM] QoQ Quarter Result on 31-Mar-2023 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -310.9%
YoY- -309.84%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 20,787 21,555 23,123 25,586 35,281 35,114 36,875 -31.68%
PBT 21,270 290 -15,292 -11,776 5,863 -1,208 -433 -
Tax -279 -295 -90 -750 75 -7 -62 171.82%
NP 20,991 -5 -15,382 -12,526 5,938 -1,215 -495 -
-
NP to SH 21,092 -2 -15,385 -12,536 5,944 -1,212 -496 -
-
Tax Rate 1.31% 101.72% - - -1.28% - - -
Total Cost -204 21,560 38,505 38,112 29,343 36,329 37,370 -
-
Net Worth 301,949 281,561 270,977 267,584 282,514 278,685 277,074 5.88%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 301,949 281,561 270,977 267,584 282,514 278,685 277,074 5.88%
NOSH 1,225,075 1,224,643 1,224,638 1,224,404 1,113,095 1,108,676 1,097,138 7.60%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 100.98% -0.02% -66.52% -48.96% 16.83% -3.46% -1.34% -
ROE 6.99% 0.00% -5.68% -4.68% 2.10% -0.43% -0.18% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.70 1.76 1.89 2.24 3.17 3.12 3.40 -36.92%
EPS 1.66 0.00 -1.26 -1.10 0.54 -0.11 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2465 0.2299 0.2213 0.2339 0.2541 0.2477 0.2552 -2.27%
Adjusted Per Share Value based on latest NOSH - 1,224,404
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.27 1.31 1.41 1.56 2.15 2.14 2.25 -31.62%
EPS 1.29 0.00 -0.94 -0.76 0.36 -0.07 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1841 0.1716 0.1652 0.1631 0.1722 0.1699 0.1689 5.89%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.12 0.10 0.10 0.11 0.12 0.10 0.19 -
P/RPS 7.07 5.68 5.30 4.92 3.78 3.20 5.59 16.90%
P/EPS 6.97 -61,235.62 -7.96 -10.04 22.45 -92.83 -415.90 -
EY 14.35 0.00 -12.56 -9.96 4.46 -1.08 -0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.45 0.47 0.47 0.40 0.74 -23.97%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 24/11/23 29/08/23 30/05/23 24/02/23 25/11/22 29/08/22 -
Price 0.14 0.12 0.105 0.11 0.115 0.13 0.18 -
P/RPS 8.25 6.82 5.56 4.92 3.62 4.17 5.30 34.20%
P/EPS 8.13 -73,482.73 -8.36 -10.04 21.51 -120.68 -394.01 -
EY 12.30 0.00 -11.97 -9.96 4.65 -0.83 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.47 0.47 0.45 0.52 0.71 -13.58%

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