[HM] QoQ TTM Result on 30-Jun-2017 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -13.67%
YoY- 107.97%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 154,509 146,673 138,219 136,627 136,555 140,802 144,610 4.51%
PBT 1,775 -2,719 1,414 1,554 1,900 -8,220 -13,306 -
Tax -1,003 -160 -62 -210 -347 -1,293 -1,271 -14.61%
NP 772 -2,879 1,352 1,344 1,553 -9,513 -14,577 -
-
NP to SH 771 -2,872 1,355 1,339 1,551 -9,511 -14,581 -
-
Tax Rate 56.51% - 4.38% 13.51% 18.26% - - -
Total Cost 153,737 149,552 136,867 135,283 135,002 150,315 159,187 -2.29%
-
Net Worth 69,520 63,261 66,477 66,089 66,089 65,978 65,146 4.43%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 69,520 63,261 66,477 66,089 66,089 65,978 65,146 4.43%
NOSH 609,885 555,901 554,441 554,441 554,441 554,441 554,441 6.56%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 0.50% -1.96% 0.98% 0.98% 1.14% -6.76% -10.08% -
ROE 1.11% -4.54% 2.04% 2.03% 2.35% -14.42% -22.38% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 25.94 26.38 24.93 24.64 24.63 25.40 26.08 -0.35%
EPS 0.13 -0.52 0.24 0.24 0.28 -1.72 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1167 0.1138 0.1199 0.1192 0.1192 0.119 0.1175 -0.45%
Adjusted Per Share Value based on latest NOSH - 554,441
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 37.67 35.76 33.70 33.31 33.29 34.33 35.26 4.51%
EPS 0.19 -0.70 0.33 0.33 0.38 -2.32 -3.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1695 0.1542 0.1621 0.1611 0.1611 0.1609 0.1588 4.44%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.095 0.09 0.12 0.12 0.10 0.06 0.07 -
P/RPS 0.37 0.34 0.48 0.49 0.41 0.24 0.27 23.39%
P/EPS 73.40 -17.42 49.10 49.69 35.75 -3.50 -2.66 -
EY 1.36 -5.74 2.04 2.01 2.80 -28.59 -37.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 1.00 1.01 0.84 0.50 0.60 22.17%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 29/11/17 25/08/17 30/05/17 24/02/17 25/11/16 -
Price 0.065 0.085 0.08 0.115 0.115 0.065 0.065 -
P/RPS 0.25 0.32 0.32 0.47 0.47 0.26 0.25 0.00%
P/EPS 50.22 -16.45 32.73 47.62 41.11 -3.79 -2.47 -
EY 1.99 -6.08 3.05 2.10 2.43 -26.39 -40.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 0.67 0.96 0.96 0.55 0.55 1.20%

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