[HM] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -13.64%
YoY- -142.43%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 166,358 139,478 136,150 181,678 235,064 218,084 61,170 17.34%
PBT 2,044 1,614 2,586 -7,230 -2,752 -6,610 -3,614 -
Tax -920 -800 -1,370 -1,092 -796 -1,280 -18 87.56%
NP 1,124 814 1,216 -8,322 -3,548 -7,890 -3,632 -
-
NP to SH 1,124 814 1,206 -8,073 -3,196 -7,504 -3,632 -
-
Tax Rate 45.01% 49.57% 52.98% - - - - -
Total Cost 165,234 138,664 134,934 190,000 238,612 225,974 64,802 16.14%
-
Net Worth 71,783 66,477 65,146 65,109 74,129 59,819 38,787 10.34%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 71,783 66,477 65,146 65,109 74,129 59,819 38,787 10.34%
NOSH 609,885 554,441 554,441 437,560 887,777 707,924 465,641 4.40%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.68% 0.58% 0.89% -4.58% -1.51% -3.62% -5.94% -
ROE 1.57% 1.22% 1.85% -12.40% -4.31% -12.54% -9.36% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 27.28 25.16 24.56 41.52 26.48 30.81 13.14 12.38%
EPS 0.18 0.14 0.22 -1.85 -0.36 -1.06 -0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1177 0.1199 0.1175 0.1488 0.0835 0.0845 0.0833 5.68%
Adjusted Per Share Value based on latest NOSH - 435,714
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 40.56 34.01 33.20 44.30 57.31 53.17 14.91 17.35%
EPS 0.27 0.20 0.29 -1.97 -0.78 -1.83 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.1621 0.1588 0.1587 0.1807 0.1459 0.0946 10.33%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 -
Price 0.085 0.12 0.07 0.12 0.06 0.065 0.08 -
P/RPS 0.31 0.48 0.29 0.00 0.23 0.21 0.61 -10.25%
P/EPS 46.12 81.74 32.18 0.00 -16.67 -6.13 -10.26 -
EY 2.17 1.22 3.11 0.00 -6.00 -16.31 -9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.00 0.60 0.00 0.72 0.77 0.96 -4.49%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/11/18 29/11/17 25/11/16 25/11/15 22/08/14 26/08/13 23/08/12 -
Price 0.09 0.08 0.065 0.095 0.07 0.09 0.08 -
P/RPS 0.33 0.32 0.26 0.00 0.26 0.29 0.61 -9.35%
P/EPS 48.83 54.49 29.88 0.00 -19.44 -8.49 -10.26 -
EY 2.05 1.84 3.35 0.00 -5.14 -11.78 -9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.67 0.55 0.00 0.84 1.07 0.96 -3.66%

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