[HM] QoQ TTM Result on 31-Dec-2022 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- 119.33%
YoY- 185.76%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 105,545 119,104 132,856 139,515 150,797 163,006 168,467 -26.76%
PBT -20,915 -22,413 -7,554 10,346 5,545 7,098 7,117 -
Tax -1,060 -772 -744 -154 -902 -1,245 -1,503 -20.75%
NP -21,975 -23,185 -8,298 10,192 4,643 5,853 5,614 -
-
NP to SH -21,979 -23,189 -8,300 10,210 4,655 5,868 5,630 -
-
Tax Rate - - - 1.49% 16.27% 17.54% 21.12% -
Total Cost 127,520 142,289 141,154 129,323 146,154 157,153 162,853 -15.03%
-
Net Worth 281,561 270,977 267,584 282,514 278,685 277,074 198,326 26.29%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 281,561 270,977 267,584 282,514 278,685 277,074 198,326 26.29%
NOSH 1,224,643 1,224,638 1,224,404 1,113,095 1,108,676 1,097,138 1,072,836 9.21%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -20.82% -19.47% -6.25% 7.31% 3.08% 3.59% 3.33% -
ROE -7.81% -8.56% -3.10% 3.61% 1.67% 2.12% 2.84% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.62 9.73 11.61 12.55 13.40 15.01 21.72 -45.96%
EPS -1.79 -1.89 -0.73 0.92 0.41 0.54 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2299 0.2213 0.2339 0.2541 0.2477 0.2552 0.2557 -6.83%
Adjusted Per Share Value based on latest NOSH - 1,113,095
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.43 7.26 8.10 8.50 9.19 9.94 10.27 -26.79%
EPS -1.34 -1.41 -0.51 0.62 0.28 0.36 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1716 0.1652 0.1631 0.1722 0.1699 0.1689 0.1209 26.27%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.10 0.10 0.11 0.12 0.10 0.19 0.085 -
P/RPS 1.16 1.03 0.95 0.96 0.75 1.27 0.39 106.68%
P/EPS -5.57 -5.28 -15.16 13.07 24.17 35.15 11.71 -
EY -17.95 -18.94 -6.60 7.65 4.14 2.84 8.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.47 0.47 0.40 0.74 0.33 19.27%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 29/08/23 30/05/23 24/02/23 25/11/22 29/08/22 27/05/22 -
Price 0.12 0.105 0.11 0.115 0.13 0.18 0.175 -
P/RPS 1.39 1.08 0.95 0.92 0.97 1.20 0.81 43.28%
P/EPS -6.69 -5.54 -15.16 12.52 31.42 33.30 24.11 -
EY -14.96 -18.04 -6.60 7.99 3.18 3.00 4.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.47 0.45 0.52 0.71 0.68 -16.36%

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