[HM] YoY Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -4952.0%
YoY- 6.63%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 132,856 168,467 185,842 142,783 156,330 154,509 136,555 -0.45%
PBT -7,554 7,117 -9,518 -11,720 1,191 1,775 1,900 -
Tax -743 -1,503 -1,843 -699 -905 -1,003 -347 13.52%
NP -8,297 5,614 -11,361 -12,419 286 772 1,553 -
-
NP to SH -8,299 5,630 -11,386 -12,194 287 771 1,551 -
-
Tax Rate - 21.12% - - 75.99% 56.51% 18.26% -
Total Cost 141,153 162,853 197,203 155,202 156,044 153,737 135,002 0.74%
-
Net Worth 267,584 198,326 370,743 115,875 89,745 69,520 66,089 26.23%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 267,584 198,326 370,743 115,875 89,745 69,520 66,089 26.23%
NOSH 1,224,404 1,072,836 665,304 481,913 304,942 609,885 554,441 14.10%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -6.25% 3.33% -6.11% -8.70% 0.18% 0.50% 1.14% -
ROE -3.10% 2.84% -3.07% -10.52% 0.32% 1.11% 2.35% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.61 21.72 26.88 30.92 40.83 25.94 24.63 -11.77%
EPS -0.75 0.82 -1.21 -3.02 0.05 0.14 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2339 0.2557 0.5363 0.2509 0.2344 0.1167 0.1192 11.88%
Adjusted Per Share Value based on latest NOSH - 665,304
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 10.80 13.69 15.10 11.60 12.71 12.56 11.10 -0.45%
EPS -0.67 0.46 -0.93 -0.99 0.02 0.06 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2175 0.1612 0.3013 0.0942 0.0729 0.0565 0.0537 26.24%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.11 0.085 0.16 0.05 0.18 0.095 0.10 -
P/RPS 0.95 0.39 0.60 0.16 0.44 0.37 0.41 15.02%
P/EPS -15.16 11.71 -9.71 -1.89 240.13 73.40 35.75 -
EY -6.59 8.54 -10.29 -52.81 0.42 1.36 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.33 0.30 0.20 0.77 0.81 0.84 -9.22%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 27/05/22 31/05/21 26/06/20 30/05/19 30/05/18 30/05/17 -
Price 0.11 0.175 0.10 0.06 0.19 0.065 0.115 -
P/RPS 0.95 0.81 0.37 0.19 0.47 0.25 0.47 12.43%
P/EPS -15.16 24.11 -6.07 -2.27 253.47 50.22 41.11 -
EY -6.59 4.15 -16.47 -44.01 0.39 1.99 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 0.19 0.24 0.81 0.56 0.96 -11.21%

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