[HM] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 34.77%
YoY- 1.09%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 138,219 136,627 136,555 140,802 144,610 140,595 137,213 0.48%
PBT 1,414 1,554 1,900 -8,220 -13,306 -15,755 -18,611 -
Tax -62 -210 -347 -1,293 -1,271 -1,056 -948 -83.74%
NP 1,352 1,344 1,553 -9,513 -14,577 -16,811 -19,559 -
-
NP to SH 1,355 1,339 1,551 -9,511 -14,581 -16,807 -19,287 -
-
Tax Rate 4.38% 13.51% 18.26% - - - - -
Total Cost 136,867 135,283 135,002 150,315 159,187 157,406 156,772 -8.64%
-
Net Worth 66,477 66,089 66,089 65,978 65,146 60,444 64,049 2.50%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 66,477 66,089 66,089 65,978 65,146 60,444 64,049 2.50%
NOSH 554,441 554,441 554,441 554,441 554,441 517,500 550,251 0.50%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.98% 0.98% 1.14% -6.76% -10.08% -11.96% -14.25% -
ROE 2.04% 2.03% 2.35% -14.42% -22.38% -27.81% -30.11% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.93 24.64 24.63 25.40 26.08 27.17 24.94 -0.02%
EPS 0.24 0.24 0.28 -1.72 -2.63 -3.25 -3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.1192 0.1192 0.119 0.1175 0.1168 0.1164 1.99%
Adjusted Per Share Value based on latest NOSH - 554,441
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 33.70 33.31 33.29 34.33 35.26 34.28 33.46 0.47%
EPS 0.33 0.33 0.38 -2.32 -3.56 -4.10 -4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1621 0.1611 0.1611 0.1609 0.1588 0.1474 0.1562 2.50%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.12 0.12 0.10 0.06 0.07 0.055 0.075 -
P/RPS 0.48 0.49 0.41 0.24 0.27 0.20 0.30 36.75%
P/EPS 49.10 49.69 35.75 -3.50 -2.66 -1.69 -2.14 -
EY 2.04 2.01 2.80 -28.59 -37.57 -59.05 -46.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 0.84 0.50 0.60 0.47 0.64 34.61%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 25/08/17 30/05/17 24/02/17 25/11/16 25/08/16 25/05/16 -
Price 0.08 0.115 0.115 0.065 0.065 0.055 0.07 -
P/RPS 0.32 0.47 0.47 0.26 0.25 0.20 0.28 9.30%
P/EPS 32.73 47.62 41.11 -3.79 -2.47 -1.69 -2.00 -
EY 3.05 2.10 2.43 -26.39 -40.46 -59.05 -50.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.96 0.96 0.55 0.55 0.47 0.60 7.62%

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