[HM] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 50.07%
YoY- -190.27%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 118,012 89,356 143,978 179,318 173,422 141,450 166,358 -5.55%
PBT 5,618 -30,004 -3,282 -138 5,246 -12,364 2,044 18.33%
Tax -2,014 -752 -136 -1,340 -3,572 -296 -920 13.93%
NP 3,604 -30,756 -3,418 -1,478 1,674 -12,660 1,124 21.41%
-
NP to SH 3,652 -30,756 -3,414 -1,466 1,624 -12,230 1,124 21.67%
-
Tax Rate 35.85% - - - 68.09% - 45.01% -
Total Cost 114,408 120,112 147,396 180,796 171,748 154,110 165,234 -5.93%
-
Net Worth 301,205 281,561 278,685 233,255 158,707 102,074 71,783 26.97%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 301,205 281,561 278,685 233,255 158,707 102,074 71,783 26.97%
NOSH 1,230,414 1,224,643 1,108,676 665,304 1,199,730 390,220 609,885 12.39%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 3.05% -34.42% -2.37% -0.82% 0.97% -8.95% 0.68% -
ROE 1.21% -10.92% -1.23% -0.63% 1.02% -11.98% 1.57% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 9.59 7.30 12.80 26.95 16.82 43.04 27.28 -15.97%
EPS 0.30 -2.52 -0.30 -0.24 0.18 -3.82 0.18 8.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2448 0.2299 0.2477 0.3506 0.1539 0.3106 0.1177 12.96%
Adjusted Per Share Value based on latest NOSH - 665,304
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 28.77 21.79 35.10 43.72 42.28 34.49 40.56 -5.55%
EPS 0.89 -7.50 -0.83 -0.36 0.40 -2.98 0.27 21.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7344 0.6865 0.6795 0.5687 0.387 0.2489 0.175 26.97%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.08 0.10 0.10 0.075 0.07 0.155 0.085 -
P/RPS 0.83 1.37 0.78 0.28 0.42 0.36 0.31 17.82%
P/EPS 26.95 -3.98 -32.96 -34.04 44.45 -4.17 46.12 -8.55%
EY 3.71 -25.11 -3.03 -2.94 2.25 -24.01 2.17 9.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.43 0.40 0.21 0.45 0.50 0.72 -12.18%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 24/11/23 25/11/22 25/11/21 25/11/20 27/11/19 26/11/18 -
Price 0.265 0.12 0.13 0.07 0.05 0.15 0.09 -
P/RPS 2.76 1.64 1.02 0.26 0.30 0.35 0.33 42.42%
P/EPS 89.28 -4.78 -42.84 -31.77 31.75 -4.03 48.83 10.57%
EY 1.12 -20.93 -2.33 -3.15 3.15 -24.81 2.05 -9.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.52 0.52 0.20 0.32 0.48 0.76 6.02%

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