[HM] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[HM] HARVEST MIRACLE CAPITAL BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -96.77%
YoY- -457.45%
Quarter Report
Latest QR
Upcoming QR
HM's Result
HM's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Revenue 164,895 146,673 140,802 160,162 204,943 50,160 9,666 47.82%
PBT 4,876 -2,719 -8,220 -8,772 -4,035 -2,038 -2,638 -
Tax -1,023 -160 -1,293 -1,000 -861 -21 4 -
NP 3,853 -2,879 -9,513 -9,772 -4,896 -2,059 -2,634 -
-
NP to SH 3,852 -2,872 -9,511 -9,616 -4,758 -2,059 -2,634 -
-
Tax Rate 20.98% - - - - - - -
Total Cost 161,042 149,552 150,315 169,934 209,839 52,219 12,300 42.53%
-
Net Worth 71,295 63,261 65,978 73,317 52,705 40,074 8,547 33.94%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 71,295 63,261 65,978 73,317 52,705 40,074 8,547 33.94%
NOSH 609,885 555,901 554,441 535,949 615,000 499,677 145,362 21.84%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.34% -1.96% -6.76% -6.10% -2.39% -4.10% -27.25% -
ROE 5.40% -4.54% -14.42% -13.12% -9.03% -5.14% -30.82% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.04 26.38 25.40 29.88 33.32 10.04 6.65 21.32%
EPS 0.63 -0.52 -1.72 -1.79 -0.77 -0.41 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1169 0.1138 0.119 0.1368 0.0857 0.0802 0.0588 9.93%
Adjusted Per Share Value based on latest NOSH - 535,949
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.05 8.94 8.58 9.76 12.49 3.06 0.59 47.79%
EPS 0.23 -0.18 -0.58 -0.59 -0.29 -0.13 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.0386 0.0402 0.0447 0.0321 0.0244 0.0052 34.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/09/13 28/09/12 30/09/11 -
Price 0.085 0.09 0.06 0.08 0.185 0.08 0.08 -
P/RPS 0.31 0.34 0.24 0.27 0.56 0.80 1.20 -17.01%
P/EPS 13.46 -17.42 -3.50 -4.46 -23.91 -19.41 -4.41 -
EY 7.43 -5.74 -28.59 -22.43 -4.18 -5.15 -22.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.50 0.58 2.16 1.00 1.36 -8.21%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/13 30/09/12 30/09/11 CAGR
Date 27/02/19 28/02/18 24/02/17 25/02/16 28/11/13 23/11/12 16/12/11 -
Price 0.145 0.085 0.065 0.075 0.065 0.08 0.08 -
P/RPS 0.54 0.32 0.26 0.25 0.20 0.80 1.20 -10.41%
P/EPS 22.96 -16.45 -3.79 -4.18 -8.40 -19.41 -4.41 -
EY 4.36 -6.08 -26.39 -23.92 -11.90 -5.15 -22.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.75 0.55 0.55 0.76 1.00 1.36 -1.26%

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