[HM] YoY Annualized Quarter 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- 59.09%
YoY- 118.29%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Revenue 150,410 165,520 151,237 137,746 174,722 222,346 54,670 14.96%
PBT -10,532 1,212 -2,922 3,236 -9,569 -4,290 -4,458 12.58%
Tax -408 -1,082 -1,056 -1,305 -1,090 -1,060 -28 44.66%
NP -10,940 129 -3,978 1,930 -10,660 -5,350 -4,486 13.07%
-
NP to SH -10,601 130 -3,978 1,918 -10,490 -5,166 -4,486 12.58%
-
Tax Rate - 89.27% - 40.33% - - - -
Total Cost 161,350 165,390 155,215 135,816 185,382 227,697 59,157 14.83%
-
Net Worth 116,166 71,295 62,885 65,978 63,243 66,417 38,553 16.42%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Net Worth 116,166 71,295 62,885 65,978 63,243 66,417 38,553 16.42%
NOSH 423,967 609,885 552,592 554,441 462,307 774,999 480,714 -1.71%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
NP Margin -7.27% 0.08% -2.63% 1.40% -6.10% -2.41% -8.21% -
ROE -9.13% 0.18% -6.33% 2.91% -16.59% -7.78% -11.64% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
RPS 36.42 27.14 27.37 24.84 37.79 28.69 11.37 17.40%
EPS -2.76 0.03 -0.72 0.35 -2.27 -0.67 -0.93 16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2813 0.1169 0.1138 0.119 0.1368 0.0857 0.0802 18.88%
Adjusted Per Share Value based on latest NOSH - 554,441
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
RPS 12.22 13.45 12.29 11.20 14.20 18.07 4.44 14.97%
EPS -0.86 0.01 -0.32 0.16 -0.85 -0.42 -0.36 12.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0944 0.0579 0.0511 0.0536 0.0514 0.054 0.0313 16.43%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/13 28/09/12 -
Price 0.20 0.085 0.09 0.06 0.08 0.185 0.08 -
P/RPS 0.55 0.31 0.33 0.24 0.00 0.64 0.70 -3.26%
P/EPS -7.79 396.74 -12.50 17.34 0.00 -27.75 -8.57 -1.30%
EY -12.84 0.25 -8.00 5.77 0.00 -3.60 -11.67 1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.79 0.50 0.00 2.16 1.00 -4.61%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 CAGR
Date 25/02/20 27/02/19 28/02/18 24/02/17 25/02/16 28/11/13 23/11/12 -
Price 0.075 0.145 0.085 0.065 0.075 0.065 0.08 -
P/RPS 0.21 0.53 0.31 0.26 0.00 0.23 0.70 -15.29%
P/EPS -2.92 676.79 -11.81 18.78 0.00 -9.75 -8.57 -13.79%
EY -34.23 0.15 -8.47 5.32 0.00 -10.26 -11.67 15.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 1.24 0.75 0.55 0.00 0.76 1.00 -16.51%

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