[HM] QoQ TTM Result on 30-Jun-2022 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 4.23%
YoY- 147.1%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 132,856 139,515 150,797 163,006 168,467 183,121 188,790 -20.90%
PBT -7,554 10,346 5,545 7,098 7,117 -10,894 -12,210 -27.41%
Tax -744 -154 -902 -1,245 -1,503 -1,004 -727 1.55%
NP -8,298 10,192 4,643 5,853 5,614 -11,898 -12,937 -25.64%
-
NP to SH -8,300 10,210 4,655 5,868 5,630 -11,906 -12,931 -25.61%
-
Tax Rate - 1.49% 16.27% 17.54% 21.12% - - -
Total Cost 141,154 129,323 146,154 157,153 162,853 195,019 201,727 -21.20%
-
Net Worth 267,584 282,514 278,685 277,074 198,326 240,326 233,255 9.59%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 267,584 282,514 278,685 277,074 198,326 240,326 233,255 9.59%
NOSH 1,224,404 1,113,095 1,108,676 1,097,138 1,072,836 732,126 665,304 50.23%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin -6.25% 7.31% 3.08% 3.59% 3.33% -6.50% -6.85% -
ROE -3.10% 3.61% 1.67% 2.12% 2.84% -4.95% -5.54% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 11.61 12.55 13.40 15.01 21.72 25.50 28.38 -44.92%
EPS -0.73 0.92 0.41 0.54 0.73 -1.66 -1.94 -47.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2339 0.2541 0.2477 0.2552 0.2557 0.3346 0.3506 -23.66%
Adjusted Per Share Value based on latest NOSH - 1,097,138
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 32.39 34.02 36.77 39.74 41.08 44.65 46.03 -20.90%
EPS -2.02 2.49 1.13 1.43 1.37 -2.90 -3.15 -25.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6524 0.6888 0.6795 0.6756 0.4836 0.586 0.5687 9.59%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.11 0.12 0.10 0.19 0.085 0.065 0.075 -
P/RPS 0.95 0.96 0.75 1.27 0.39 0.25 0.26 137.41%
P/EPS -15.16 13.07 24.17 35.15 11.71 -3.92 -3.86 149.13%
EY -6.60 7.65 4.14 2.84 8.54 -25.50 -25.91 -59.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.40 0.74 0.33 0.19 0.21 71.18%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 24/02/23 25/11/22 29/08/22 27/05/22 24/02/22 25/11/21 -
Price 0.11 0.115 0.13 0.18 0.175 0.07 0.07 -
P/RPS 0.95 0.92 0.97 1.20 0.81 0.27 0.25 143.71%
P/EPS -15.16 12.52 31.42 33.30 24.11 -4.22 -3.60 161.00%
EY -6.60 7.99 3.18 3.00 4.15 -23.68 -27.77 -61.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.52 0.71 0.68 0.21 0.20 76.84%

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