[HM] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -588.78%
YoY- -307.37%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Revenue 185,257 150,410 165,520 151,237 137,746 174,722 222,346 -2.48%
PBT 3,158 -10,532 1,212 -2,922 3,236 -9,569 -4,290 -
Tax -2,909 -408 -1,082 -1,056 -1,305 -1,090 -1,060 14.92%
NP 249 -10,940 129 -3,978 1,930 -10,660 -5,350 -
-
NP to SH 234 -10,601 130 -3,978 1,918 -10,490 -5,166 -
-
Tax Rate 92.12% - 89.27% - 40.33% - - -
Total Cost 185,008 161,350 165,390 155,215 135,816 185,382 227,697 -2.82%
-
Net Worth 184,038 116,166 71,295 62,885 65,978 63,243 66,417 15.07%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Net Worth 184,038 116,166 71,295 62,885 65,978 63,243 66,417 15.07%
NOSH 1,199,730 423,967 609,885 552,592 554,441 462,307 774,999 6.20%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
NP Margin 0.13% -7.27% 0.08% -2.63% 1.40% -6.10% -2.41% -
ROE 0.13% -9.13% 0.18% -6.33% 2.91% -16.59% -7.78% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
RPS 15.44 36.42 27.14 27.37 24.84 37.79 28.69 -8.18%
EPS 0.03 -2.76 0.03 -0.72 0.35 -2.27 -0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1534 0.2813 0.1169 0.1138 0.119 0.1368 0.0857 8.35%
Adjusted Per Share Value based on latest NOSH - 555,901
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
RPS 45.17 36.67 40.36 36.87 33.59 42.60 54.21 -2.48%
EPS 0.06 -2.58 0.03 -0.97 0.47 -2.56 -1.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4487 0.2832 0.1738 0.1533 0.1609 0.1542 0.1619 15.08%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/13 -
Price 0.05 0.20 0.085 0.09 0.06 0.08 0.185 -
P/RPS 0.32 0.55 0.31 0.33 0.24 0.00 0.64 -9.10%
P/EPS 255.63 -7.79 396.74 -12.50 17.34 0.00 -27.75 -
EY 0.39 -12.84 0.25 -8.00 5.77 0.00 -3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.71 0.73 0.79 0.50 0.00 2.16 -22.80%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 CAGR
Date 26/02/21 25/02/20 27/02/19 28/02/18 24/02/17 25/02/16 28/11/13 -
Price 0.17 0.075 0.145 0.085 0.065 0.075 0.065 -
P/RPS 1.10 0.21 0.53 0.31 0.26 0.00 0.23 24.06%
P/EPS 869.13 -2.92 676.79 -11.81 18.78 0.00 -9.75 -
EY 0.12 -34.23 0.15 -8.47 5.32 0.00 -10.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.27 1.24 0.75 0.55 0.00 0.76 5.35%

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