[HM] QoQ TTM Result on 30-Sep-2022 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- -20.67%
YoY- 136.0%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 119,104 132,856 139,515 150,797 163,006 168,467 183,121 -24.99%
PBT -22,413 -7,554 10,346 5,545 7,098 7,117 -10,894 61.97%
Tax -772 -744 -154 -902 -1,245 -1,503 -1,004 -16.10%
NP -23,185 -8,298 10,192 4,643 5,853 5,614 -11,898 56.20%
-
NP to SH -23,189 -8,300 10,210 4,655 5,868 5,630 -11,906 56.14%
-
Tax Rate - - 1.49% 16.27% 17.54% 21.12% - -
Total Cost 142,289 141,154 129,323 146,154 157,153 162,853 195,019 -19.00%
-
Net Worth 270,977 267,584 282,514 278,685 277,074 198,326 240,326 8.35%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 270,977 267,584 282,514 278,685 277,074 198,326 240,326 8.35%
NOSH 1,224,638 1,224,404 1,113,095 1,108,676 1,097,138 1,072,836 732,126 41.04%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -19.47% -6.25% 7.31% 3.08% 3.59% 3.33% -6.50% -
ROE -8.56% -3.10% 3.61% 1.67% 2.12% 2.84% -4.95% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.73 11.61 12.55 13.40 15.01 21.72 25.50 -47.48%
EPS -1.89 -0.73 0.92 0.41 0.54 0.73 -1.66 9.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2213 0.2339 0.2541 0.2477 0.2552 0.2557 0.3346 -24.14%
Adjusted Per Share Value based on latest NOSH - 1,108,676
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 29.04 32.39 34.02 36.77 39.74 41.08 44.65 -24.99%
EPS -5.65 -2.02 2.49 1.13 1.43 1.37 -2.90 56.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6607 0.6524 0.6888 0.6795 0.6756 0.4836 0.586 8.35%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.10 0.11 0.12 0.10 0.19 0.085 0.065 -
P/RPS 1.03 0.95 0.96 0.75 1.27 0.39 0.25 157.66%
P/EPS -5.28 -15.16 13.07 24.17 35.15 11.71 -3.92 22.03%
EY -18.94 -6.60 7.65 4.14 2.84 8.54 -25.50 -18.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.47 0.40 0.74 0.33 0.19 77.96%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 24/02/23 25/11/22 29/08/22 27/05/22 24/02/22 -
Price 0.105 0.11 0.115 0.13 0.18 0.175 0.07 -
P/RPS 1.08 0.95 0.92 0.97 1.20 0.81 0.27 152.62%
P/EPS -5.54 -15.16 12.52 31.42 33.30 24.11 -4.22 19.95%
EY -18.04 -6.60 7.99 3.18 3.00 4.15 -23.68 -16.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.45 0.52 0.71 0.68 0.21 71.35%

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