[HM] QoQ TTM Result on 30-Jun-2018 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 40.86%
YoY- -18.89%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 156,004 164,895 167,949 159,678 154,509 146,673 138,219 8.41%
PBT 1,191 4,876 1,990 2,150 1,775 -2,719 1,414 -10.82%
Tax -905 -1,023 -1,063 -1,062 -1,003 -160 -62 498.24%
NP 286 3,853 927 1,088 772 -2,879 1,352 -64.53%
-
NP to SH 286 3,852 925 1,086 771 -2,872 1,355 -64.58%
-
Tax Rate 75.99% 20.98% 53.42% 49.40% 56.51% - 4.38% -
Total Cost 155,718 161,042 167,022 158,590 153,737 149,552 136,867 8.99%
-
Net Worth 89,745 71,295 71,783 71,539 69,520 63,261 66,477 22.17%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 89,745 71,295 71,783 71,539 69,520 63,261 66,477 22.17%
NOSH 304,942 609,885 609,885 609,885 609,885 555,901 554,441 -32.89%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 0.18% 2.34% 0.55% 0.68% 0.50% -1.96% 0.98% -
ROE 0.32% 5.40% 1.29% 1.52% 1.11% -4.54% 2.04% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 40.75 27.04 27.54 26.18 25.94 26.38 24.93 38.80%
EPS 0.07 0.63 0.15 0.18 0.13 -0.52 0.24 -56.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2344 0.1169 0.1177 0.1173 0.1167 0.1138 0.1199 56.41%
Adjusted Per Share Value based on latest NOSH - 609,885
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.51 10.05 10.24 9.73 9.42 8.94 8.43 8.37%
EPS 0.02 0.23 0.06 0.07 0.05 -0.18 0.08 -60.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0435 0.0438 0.0436 0.0424 0.0386 0.0405 22.20%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.18 0.085 0.085 0.07 0.095 0.09 0.12 -
P/RPS 0.44 0.31 0.31 0.27 0.37 0.34 0.48 -5.64%
P/EPS 240.97 13.46 56.04 39.31 73.40 -17.42 49.10 189.07%
EY 0.41 7.43 1.78 2.54 1.36 -5.74 2.04 -65.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.72 0.60 0.81 0.79 1.00 -16.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 26/11/18 29/08/18 30/05/18 28/02/18 29/11/17 -
Price 0.19 0.145 0.09 0.07 0.065 0.085 0.08 -
P/RPS 0.47 0.54 0.33 0.27 0.25 0.32 0.32 29.24%
P/EPS 254.36 22.96 59.34 39.31 50.22 -16.45 32.73 292.83%
EY 0.39 4.36 1.69 2.54 1.99 -6.08 3.05 -74.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.24 0.76 0.60 0.56 0.75 0.67 13.49%

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