[HM] YoY Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -100.32%
YoY- -102.42%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Revenue 38,921 31,892 39,680 34,511 34,439 91,498 60,502 -6.80%
PBT 1,243 -3,044 558 183 529 -3,135 -49 -
Tax -888 64 -247 -188 -325 -583 -137 34.82%
NP 355 -2,980 311 -5 204 -3,718 -186 -
-
NP to SH 339 -2,829 310 -5 207 -3,552 -77 -
-
Tax Rate 71.44% - 44.27% 102.73% 61.44% - - -
Total Cost 38,566 34,872 39,369 34,516 34,235 95,216 60,688 -6.99%
-
Net Worth 145,698 99,819 71,539 66,089 60,444 69,307 65,603 13.60%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Net Worth 145,698 99,819 71,539 66,089 60,444 69,307 65,603 13.60%
NOSH 872,250 388,612 609,885 554,441 517,500 866,341 770,000 2.01%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
NP Margin 0.91% -9.34% 0.78% -0.01% 0.59% -4.06% -0.31% -
ROE 0.23% -2.83% 0.43% -0.01% 0.34% -5.13% -0.12% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 4.73 10.22 6.51 6.22 6.65 10.56 7.86 -7.79%
EPS 0.04 0.91 0.05 0.00 0.04 -0.41 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1771 0.32 0.1173 0.1192 0.1168 0.08 0.0852 12.41%
Adjusted Per Share Value based on latest NOSH - 554,441
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
RPS 9.49 7.78 9.67 8.41 8.40 22.31 14.75 -6.80%
EPS 0.08 -0.69 0.08 0.00 0.05 -0.87 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3552 0.2434 0.1744 0.1611 0.1474 0.169 0.16 13.59%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 -
Price 0.06 0.16 0.07 0.12 0.055 0.05 0.065 -
P/RPS 1.27 1.56 1.08 1.93 0.83 0.00 0.83 7.03%
P/EPS 145.61 -17.64 137.72 -13,306.60 137.50 0.00 -650.00 -
EY 0.69 -5.67 0.73 -0.01 0.73 0.00 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.50 0.60 1.01 0.47 0.00 0.76 -12.06%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 CAGR
Date 28/08/20 14/11/19 29/08/18 25/08/17 25/08/16 25/08/15 23/05/14 -
Price 0.075 0.17 0.07 0.115 0.055 0.14 0.06 -
P/RPS 1.59 1.66 1.08 1.85 0.83 0.00 0.76 12.52%
P/EPS 182.01 -18.74 137.72 -12,752.16 137.50 0.00 -600.00 -
EY 0.55 -5.33 0.73 -0.01 0.73 0.00 -0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.53 0.60 0.96 0.47 0.00 0.70 -7.84%

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