[HM] QoQ TTM Result on 30-Jun-2016 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 12.86%
YoY- -356.84%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 136,555 140,802 144,610 140,595 137,213 160,162 194,697 -21.04%
PBT 1,900 -8,220 -13,306 -15,755 -18,611 -8,772 -3,378 -
Tax -347 -1,293 -1,271 -1,056 -948 -1,000 -1,181 -55.77%
NP 1,553 -9,513 -14,577 -16,811 -19,559 -9,772 -4,559 -
-
NP to SH 1,551 -9,511 -14,581 -16,807 -19,287 -9,616 -4,887 -
-
Tax Rate 18.26% - - - - - - -
Total Cost 135,002 150,315 159,187 157,406 156,772 169,934 199,256 -22.84%
-
Net Worth 66,089 65,978 65,146 60,444 64,049 73,317 64,834 1.28%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 66,089 65,978 65,146 60,444 64,049 73,317 64,834 1.28%
NOSH 554,441 554,441 554,441 517,500 550,251 535,949 435,714 17.41%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 1.14% -6.76% -10.08% -11.96% -14.25% -6.10% -2.34% -
ROE 2.35% -14.42% -22.38% -27.81% -30.11% -13.12% -7.54% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 24.63 25.40 26.08 27.17 24.94 29.88 44.68 -32.74%
EPS 0.28 -1.72 -2.63 -3.25 -3.51 -1.79 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.119 0.1175 0.1168 0.1164 0.1368 0.1488 -13.73%
Adjusted Per Share Value based on latest NOSH - 517,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.29 34.33 35.26 34.28 33.46 39.05 47.47 -21.04%
EPS 0.38 -2.32 -3.56 -4.10 -4.70 -2.34 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1609 0.1588 0.1474 0.1562 0.1788 0.1581 1.25%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.10 0.06 0.07 0.055 0.075 0.08 0.12 -
P/RPS 0.41 0.24 0.27 0.20 0.30 0.27 0.27 32.07%
P/EPS 35.75 -3.50 -2.66 -1.69 -2.14 -4.46 -10.70 -
EY 2.80 -28.59 -37.57 -59.05 -46.74 -22.43 -9.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.50 0.60 0.47 0.64 0.58 0.81 2.45%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 24/02/17 25/11/16 25/08/16 25/05/16 25/02/16 25/11/15 -
Price 0.115 0.065 0.065 0.055 0.07 0.075 0.095 -
P/RPS 0.47 0.26 0.25 0.20 0.28 0.25 0.21 71.01%
P/EPS 41.11 -3.79 -2.47 -1.69 -2.00 -4.18 -8.47 -
EY 2.43 -26.39 -40.46 -59.05 -50.07 -23.92 -11.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.55 0.55 0.47 0.60 0.55 0.64 31.00%

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