[HM] YoY TTM Result on 30-Jun-2018 [#1]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 40.86%
YoY- -18.89%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 189,257 149,812 148,216 159,678 136,627 140,595 230,849 -3.25%
PBT -11,175 -7,433 -2,411 2,150 1,554 -15,755 -2,161 31.46%
Tax -1,275 -1,651 -594 -1,062 -210 -1,056 -1,261 0.18%
NP -12,450 -9,084 -3,005 1,088 1,344 -16,811 -3,422 23.99%
-
NP to SH -12,459 -9,026 -2,853 1,086 1,339 -16,807 -3,679 22.52%
-
Tax Rate - - - 49.40% 13.51% - - -
Total Cost 201,707 158,896 151,221 158,590 135,283 157,406 234,271 -2.46%
-
Net Worth 208,904 145,698 99,819 71,539 66,089 60,444 69,938 19.98%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 208,904 145,698 99,819 71,539 66,089 60,444 69,938 19.98%
NOSH 665,304 872,250 388,612 609,885 554,441 517,500 874,230 -4.44%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -6.58% -6.06% -2.03% 0.68% 0.98% -11.96% -1.48% -
ROE -5.96% -6.20% -2.86% 1.52% 2.03% -27.81% -5.26% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 31.76 18.21 47.51 26.18 24.64 27.17 26.41 3.11%
EPS -2.09 -1.10 -0.91 0.18 0.24 -3.25 -0.42 30.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3506 0.1771 0.32 0.1173 0.1192 0.1168 0.08 27.89%
Adjusted Per Share Value based on latest NOSH - 609,885
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 46.14 36.53 36.14 38.93 33.31 34.28 56.29 -3.25%
EPS -3.04 -2.20 -0.70 0.26 0.33 -4.10 -0.90 22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5094 0.3552 0.2434 0.1744 0.1611 0.1474 0.1705 19.99%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.095 0.06 0.16 0.07 0.12 0.055 0.05 -
P/RPS 0.30 0.33 0.34 0.27 0.49 0.20 0.19 7.90%
P/EPS -4.54 -5.47 -17.49 39.31 49.69 -1.69 -11.88 -14.80%
EY -22.01 -18.29 -5.72 2.54 2.01 -59.05 -8.42 17.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.50 0.60 1.01 0.47 0.63 -13.15%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 28/08/20 14/11/19 29/08/18 25/08/17 25/08/16 25/08/15 -
Price 0.08 0.075 0.17 0.07 0.115 0.055 0.14 -
P/RPS 0.25 0.41 0.36 0.27 0.47 0.20 0.53 -11.76%
P/EPS -3.83 -6.84 -18.59 39.31 47.62 -1.69 -33.27 -30.23%
EY -26.14 -14.63 -5.38 2.54 2.10 -59.05 -3.01 43.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.42 0.53 0.60 0.96 0.47 1.75 -28.67%

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