[HM] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 1.19%
YoY- 109.29%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Revenue 158,769 143,550 167,949 138,219 144,610 194,697 236,665 -6.18%
PBT -2,915 -6,013 1,990 1,414 -13,306 -3,378 -2,490 2.55%
Tax -2,337 -593 -1,063 -62 -1,271 -1,181 -845 17.65%
NP -5,252 -6,606 927 1,352 -14,577 -4,559 -3,335 7.52%
-
NP to SH -5,267 -6,390 925 1,355 -14,581 -4,887 -3,221 8.17%
-
Tax Rate - - 53.42% 4.38% - - - -
Total Cost 164,021 150,156 167,022 136,867 159,187 199,256 240,000 -5.90%
-
Net Worth 158,707 102,074 71,783 66,477 65,146 64,834 74,707 12.79%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Net Worth 158,707 102,074 71,783 66,477 65,146 64,834 74,707 12.79%
NOSH 1,199,730 390,220 609,885 554,441 554,441 435,714 894,705 4.79%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
NP Margin -3.31% -4.60% 0.55% 0.98% -10.08% -2.34% -1.41% -
ROE -3.32% -6.26% 1.29% 2.04% -22.38% -7.54% -4.31% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
RPS 15.40 43.68 27.54 24.93 26.08 44.68 26.45 -8.28%
EPS -0.51 -1.94 0.15 0.24 -2.63 -1.12 -0.36 5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.3106 0.1177 0.1199 0.1175 0.1488 0.0835 10.26%
Adjusted Per Share Value based on latest NOSH - 554,441
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
RPS 38.71 35.00 40.95 33.70 35.26 47.47 57.70 -6.17%
EPS -1.28 -1.56 0.23 0.33 -3.56 -1.19 -0.79 8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.387 0.2489 0.175 0.1621 0.1588 0.1581 0.1822 12.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 -
Price 0.07 0.155 0.085 0.12 0.07 0.12 0.06 -
P/RPS 0.45 0.35 0.31 0.48 0.27 0.27 0.23 11.32%
P/EPS -13.71 -7.97 56.04 49.10 -2.66 -10.70 -16.67 -3.07%
EY -7.30 -12.54 1.78 2.04 -37.57 -9.35 -6.00 3.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.72 1.00 0.60 0.81 0.72 -7.23%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Date 25/11/20 27/11/19 26/11/18 29/11/17 25/11/16 25/11/15 22/08/14 -
Price 0.05 0.15 0.09 0.08 0.065 0.095 0.07 -
P/RPS 0.32 0.34 0.33 0.32 0.25 0.21 0.26 3.37%
P/EPS -9.79 -7.71 59.34 32.73 -2.47 -8.47 -19.44 -10.38%
EY -10.21 -12.96 1.69 3.05 -40.46 -11.81 -5.14 11.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.48 0.76 0.67 0.55 0.64 0.84 -14.29%

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