[HM] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 60.83%
YoY- 6300.0%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 169,344 155,684 127,568 158,720 138,044 137,756 182,996 -1.28%
PBT -1,656 4,972 -12,176 2,232 732 2,116 -6,270 -19.88%
Tax -1,280 -3,552 256 -988 -752 -1,300 -1,166 1.56%
NP -2,936 1,420 -11,920 1,244 -20 816 -7,436 -14.33%
-
NP to SH -2,936 1,356 -11,316 1,240 -20 828 -7,104 -13.68%
-
Tax Rate - 71.44% - 44.27% 102.73% 61.44% - -
Total Cost 172,280 154,264 139,488 157,476 138,064 136,940 190,432 -1.65%
-
Net Worth 208,904 145,698 99,819 71,539 66,089 60,444 69,307 20.16%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 208,904 145,698 99,819 71,539 66,089 60,444 69,307 20.16%
NOSH 665,304 872,250 388,612 609,885 554,441 517,500 866,341 -4.30%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -1.73% 0.91% -9.34% 0.78% -0.01% 0.59% -4.06% -
ROE -1.41% 0.93% -11.34% 1.73% -0.03% 1.37% -10.25% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 28.42 18.92 40.90 26.02 24.90 26.62 21.12 5.06%
EPS -0.48 0.16 3.64 0.20 0.00 0.16 -0.82 -8.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3506 0.1771 0.32 0.1173 0.1192 0.1168 0.08 27.89%
Adjusted Per Share Value based on latest NOSH - 609,885
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 41.29 37.96 31.10 38.70 33.66 33.59 44.62 -1.28%
EPS -0.72 0.33 -2.76 0.30 0.00 0.20 -1.73 -13.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5094 0.3552 0.2434 0.1744 0.1611 0.1474 0.169 20.16%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.095 0.06 0.16 0.07 0.12 0.055 0.05 -
P/RPS 0.33 0.32 0.39 0.27 0.48 0.21 0.00 -
P/EPS -19.28 36.40 -4.41 34.43 -3,326.65 34.38 0.00 -
EY -5.19 2.75 -22.67 2.90 -0.03 2.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.50 0.60 1.01 0.47 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 28/08/20 14/11/19 29/08/18 25/08/17 25/08/16 25/08/15 -
Price 0.08 0.075 0.17 0.07 0.115 0.055 0.14 -
P/RPS 0.28 0.40 0.42 0.27 0.46 0.21 0.00 -
P/EPS -16.24 45.50 -4.69 34.43 -3,188.04 34.38 0.00 -
EY -6.16 2.20 -21.34 2.90 -0.03 2.91 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.42 0.53 0.60 0.96 0.47 0.00 -

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