[HM] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- -123.97%
YoY- -790.81%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 149,812 142,783 144,998 143,550 148,216 156,004 164,895 -6.20%
PBT -7,433 -11,720 -7,617 -6,013 -2,411 1,191 4,876 -
Tax -1,651 -699 -399 -593 -594 -905 -1,023 37.62%
NP -9,084 -12,419 -8,016 -6,606 -3,005 286 3,853 -
-
NP to SH -9,026 -12,194 -7,762 -6,390 -2,853 286 3,852 -
-
Tax Rate - - - - - 75.99% 20.98% -
Total Cost 158,896 155,202 153,014 150,156 151,221 155,718 161,042 -0.89%
-
Net Worth 145,698 115,875 116,166 102,074 99,819 89,745 71,295 61.10%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 145,698 115,875 116,166 102,074 99,819 89,745 71,295 61.10%
NOSH 872,250 481,913 423,967 390,220 388,612 304,942 609,885 26.96%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -6.06% -8.70% -5.53% -4.60% -2.03% 0.18% 2.34% -
ROE -6.20% -10.52% -6.68% -6.26% -2.86% 0.32% 5.40% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 18.21 30.92 35.11 43.68 47.51 40.75 27.04 -23.18%
EPS -1.10 -2.64 -1.88 -1.94 -0.91 0.07 0.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1771 0.2509 0.2813 0.3106 0.32 0.2344 0.1169 31.94%
Adjusted Per Share Value based on latest NOSH - 390,220
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 36.53 34.81 35.35 35.00 36.14 38.04 40.20 -6.18%
EPS -2.20 -2.97 -1.89 -1.56 -0.70 0.07 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3552 0.2825 0.2832 0.2489 0.2434 0.2188 0.1738 61.11%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.06 0.05 0.20 0.155 0.16 0.18 0.085 -
P/RPS 0.33 0.16 0.57 0.35 0.34 0.44 0.31 4.26%
P/EPS -5.47 -1.89 -10.64 -7.97 -17.49 240.97 13.46 -
EY -18.29 -52.81 -9.40 -12.54 -5.72 0.41 7.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.20 0.71 0.50 0.50 0.77 0.73 -39.94%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 26/06/20 25/02/20 27/11/19 14/11/19 30/05/19 27/02/19 -
Price 0.075 0.06 0.075 0.15 0.17 0.19 0.145 -
P/RPS 0.41 0.19 0.21 0.34 0.36 0.47 0.54 -16.78%
P/EPS -6.84 -2.27 -3.99 -7.71 -18.59 254.36 22.96 -
EY -14.63 -44.01 -25.06 -12.96 -5.38 0.39 4.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.24 0.27 0.48 0.53 0.81 1.24 -51.44%

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