HM | HARVEST MIRACLE CAPITAL BERHAD
0.110 (4.76%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 23 Feb 24 | Q3 Dec 23 | 3 | 31 Mar 24 | 20.79 | 21.27 | 21.09 | 101.5% | 0.00 | 1.66 | 3.6% | 41.1% | 1054700.0% | 254.8% | ||||||||
| 24 Nov 23 | Q2 Sep 23 | 2 | 31 Mar 24 | 21.55 | 0.29 | -0.00 | -0.0% | 0.00 | 0.00 | 6.8% | 38.6% | 100.0% | 99.8% | ||||||||
| 29 Aug 23 | Q1 Jun 23 | 1 | 31 Mar 24 | 23.12 | -15.29 | -15.38 | -66.5% | 0.00 | -1.26 | 9.6% | 37.3% | 22.7% | 3001.8% | ||||||||
| 30 May 23 | Q4 Mar 23 | 4 | 31 Mar 23 | 25.59 | -11.78 | -12.54 | -49.0% | 0.00 | -1.10 | 27.5% | 20.6% | 310.9% | 309.8% | ||||||||
| 24 Feb 23 | Q3 Dec 22 | 3 | 31 Mar 23 | 35.28 | 5.86 | 5.94 | 16.9% | 0.00 | 0.54 | 0.5% | 24.2% | 590.4% | 1428.0% | ||||||||
| 25 Nov 22 | Q2 Sep 22 | 2 | 31 Mar 23 | 35.11 | -1.21 | -1.21 | -3.5% | 0.00 | -0.11 | 4.8% | 25.8% | 144.3% | 121300.0% | ||||||||
| 29 Aug 22 | Q1 Jun 22 | 1 | 31 Mar 23 | 36.88 | -0.43 | -0.50 | -1.4% | 0.00 | -0.05 | 14.4% | 12.9% | 108.3% | 32.4% | ||||||||
| 27 May 22 | Q4 Mar 22 | 4 | 31 Mar 22 | 32.24 | 6.12 | 5.97 | 18.5% | 0.00 | 0.77 | 30.8% | 31.2% | 1435.7% | 151.7% | ||||||||
| 24 Feb 22 | Q3 Dec 21 | 3 | 31 Mar 22 | 46.56 | 1.06 | 0.39 | 0.8% | 0.00 | 0.05 | 1.6% | 10.8% | 38800.0% | 161.2% | ||||||||
| 25 Nov 21 | Q2 Sep 21 | 2 | 31 Mar 22 | 47.32 | 0.34 | 0.00 | 0.0% | 0.00 | 0.00 | 11.8% | 1.0% | 100.1% | 99.8% | ||||||||
| 25 Aug 21 | Q1 Jun 21 | 1 | 31 Mar 22 | 42.34 | -0.41 | -0.73 | -1.7% | 0.00 | -0.12 | 9.7% | 8.8% | 93.7% | 316.5% | ||||||||
| 31 May 21 | Q4 Mar 21 | 4 | 31 Mar 21 | 46.90 | -11.89 | -11.56 | -24.6% | 0.00 | -1.67 | 10.2% | 56.5% | 1717.9% | 172.5% | ||||||||
| 26 Feb 21 | Q3 Dec 20 | 3 | 31 Mar 21 | 52.23 | -0.25 | -0.64 | -1.2% | 0.00 | -0.05 | 9.3% | 24.1% | 234.5% | 65.4% | ||||||||
| 25 Nov 20 | Q2 Sep 20 | 2 | 31 Mar 21 | 47.79 | 1.38 | 0.47 | 1.0% | 0.00 | 0.05 | 22.8% | 23.1% | 39.5% | 114.4% | ||||||||
| 28 Aug 20 | Q1 Jun 20 | 1 | 31 Mar 21 | 38.92 | 1.24 | 0.34 | 0.9% | 0.00 | 0.04 | 29.8% | 22.0% | 108.0% | 112.0% | ||||||||
| 26 Jun 20 | Q4 Mar 20 | 4 | 31 Mar 20 | 29.98 | -3.82 | -4.24 | -14.2% | 0.00 | -0.92 | 28.8% | 6.9% | 131.1% | 2345.0% | ||||||||
| 25 Feb 20 | Q3 Dec 19 | 3 | 31 Mar 20 | 42.08 | -1.72 | -1.84 | -4.4% | 0.00 | -0.44 | 8.4% | 3.6% | 44.1% | 295.7% | ||||||||
| 27 Nov 19 | Q2 Sep 19 | 2 | 31 Mar 20 | 38.83 | -3.14 | -3.29 | -8.5% | 0.00 | -1.00 | 21.8% | 10.7% | 16.1% | 1409.2% | ||||||||
| 14 Nov 19 | Q1 Jun 19 | 1 | 31 Mar 20 | 31.89 | -3.04 | -2.83 | -8.9% | 0.00 | 0.91 | 0.9% | 19.6% | 1596.8% | 1012.6% | ||||||||
| 30 May 19 | Q4 Mar 19 | 4 | 31 Mar 19 | 32.19 | 0.28 | 0.19 | 0.6% | 0.00 | 0.05 | 20.8% | 21.6% | 140.7% | 95.0% | ||||||||
| 27 Feb 19 | Q3 Dec 18 | 3 | 31 Mar 19 | 40.63 | -0.11 | -0.46 | -1.1% | 0.00 | -0.08 | 6.6% | 7.0% | 284.9% | 86.3% | ||||||||
| 26 Nov 18 | Q2 Sep 18 | 2 | 31 Mar 19 | 43.50 | 0.46 | 0.25 | 0.6% | 0.00 | 0.04 | 9.6% | 23.5% | 19.0% | 39.1% | ||||||||
| 29 Aug 18 | Q1 Jun 18 | 1 | 31 Mar 19 | 39.68 | 0.56 | 0.31 | 0.8% | 0.00 | 0.05 | 3.4% | 15.0% | 91.7% | 6300.0% | ||||||||
| 30 May 18 | Q4 Mar 18 | 4 | 31 Mar 18 | 41.08 | 3.97 | 3.75 | 9.1% | 0.00 | 0.63 | 6.0% | 23.6% | 210.7% | 3252.7% | ||||||||
| 28 Feb 18 | Q3 Dec 17 | 3 | 31 Mar 18 | 43.69 | -3.00 | -3.39 | -7.8% | 0.00 | -0.61 | 24.0% | 24.0% | 923.1% | 505.6% | ||||||||
| 29 Nov 17 | Q2 Sep 17 | 2 | 31 Mar 18 | 35.23 | 0.62 | 0.41 | 1.2% | 0.00 | 0.07 | 2.1% | 4.7% | 8340.0% | 4.0% | ||||||||
| 25 Aug 17 | Q1 Jun 17 | 1 | 31 Mar 18 | 34.51 | 0.18 | -0.01 | -0.0% | 0.00 | 0.00 | 3.8% | 0.2% | 104.5% | 102.4% | ||||||||
| 30 May 17 | Q4 Mar 17 | 4 | 31 Mar 17 | 33.24 | -0.53 | 0.11 | 0.3% | 0.00 | 0.02 | 5.7% | 11.3% | 86.6% | 101.0% | ||||||||
| 24 Feb 17 | Q3 Dec 16 | 3 | 31 Mar 17 | 35.23 | 1.13 | 0.84 | 2.4% | 0.00 | 0.15 | 4.8% | 9.8% | 111.1% | 119.7% | ||||||||
| 25 Nov 16 | Q2 Sep 16 | 2 | 31 Mar 17 | 33.64 | 0.76 | 0.40 | 1.2% | 0.00 | 0.07 | 2.3% | 13.6% | 91.3% | 121.6% | ||||||||
| 25 Aug 16 | Q1 Jun 16 | 1 | 31 Mar 17 | 34.44 | 0.53 | 0.21 | 0.6% | 0.00 | 0.04 | 8.1% | 10.9% | 101.9% | 109.1% | ||||||||
| 25 May 16 | 31 Mar 16 | Other | 31 Mar 16 | 37.49 | -10.65 | -10.95 | -29.2% | 0.00 | -1.99 | 4.0% | 38.0% | 158.6% | 756.1% | ||||||||
| 25 Feb 16 | 31 Dec 15 | Other | 31 Mar 16 | 39.04 | -3.95 | -4.23 | -10.8% | 0.00 | -0.79 | 31.8% | 46.9% | 131.4% | 955.4% | ||||||||
| 25 Nov 15 | 30 Sep 15 | Other | 31 Mar 16 | 29.62 | -1.69 | -1.83 | -6.2% | 0.00 | -0.42 | 4.6% | 55.0% | 19.5% | 194.2% | ||||||||
| 25 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 31.06 | -2.33 | -2.27 | -7.3% | 0.00 | -0.26 | 48.6% | 45.5% | 77.7% | 49.4% | ||||||||
| 22 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 60.44 | -0.81 | -1.28 | -2.1% | 0.00 | -0.15 | 17.9% | 0.1% | 358.4% | 1561.0% | ||||||||
| 24 Feb 15 | 31/12/14 | 4 | 31/12/14 | 73.58 | 1.44 | 0.49 | 0.7% | 0.00 | 0.06 | 11.9% | 19.8% | 179.6% | 133.0% |
Historical Dividends
Financial Ratios
| EPS | -0.56 sen |
| Trailing PE (Sector Median: 24.6) | 0.0 |
| PEG | 0.0 |
| Altman Z | 0.5 |
| Beaver | 2.475 |
| Current Ratio | 7.14 |
| Debt-Equity (DE) Ratio | 0.07 |
| FCF Yield | -16.06 % |
| Revenue QoQ | -3.56 % |
| Revenue YoY | -41.08% |
| Profit QoQ | 1054700.0 % |
| Profit YoY | 254.85 % |
| Profit Margin (Sector Median: 0.8) | -7.5 % |
| ROE (ROIC: -2.15) | -2.17 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 24.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 0.8) | |
| ROE (ROIC: -2.44) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.25 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 21.09 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
Directors Share Purchases (Beta)
No transaction in the last 2 months.
Summary
Market Cap: 134 M.
Number of Shares: 1226 M.
Adjusted Float: 51.4%.
Stock highly correlated with
PBBANK (74%)
KIMHIN (73%)
EVERGRN (69%)
GLBHD (67%)
Harvest Miracle Capital Berhad (formerly known as Vortex Consolidated Berhad) is an investment holding company. The company operates as an information technology (IT) and property construction company in Malaysia through its subsidiaries. The company is involved in the retail distribution of software, hardware, multimedia, internet, and electronic commerce providers and facilitators. The company also engaged in e-commerce, online trading, software development, and support services. The company was founded in 1996 and is based in Petaling Jaya, Malaysia.
Sectors: Industrial Products, Penny Stocks, Technology, Technology Equipment
Code: 0060
Website: https://www.vtex.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
| Symbol | Price | Ex.Price | Premium | Expiry |
|---|---|---|---|---|
| HM-WB | 0.005 | 0.45 | 313.64% | 06-May-2024 |
| HM-WC | 0.03 | 0.17 | 81.82% | 19-Apr-2026 |
Top Shareholdings
Updated on 21-Jun-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Fortress Parade Sdn Bhd | 25.03% | 33.76 |
| Epic Pavilion Sdn Bhd | 14.48% | 19.53 |
| Selama Bintang Sdn Bhd | 9.09% | 12.26 |
| Ng Kok Ming | 2.83% | 3.82 |
| Toh Hooi Hak | 2.22% | 2.99 |
| Ng Hui Wen | 1.99% | 2.68 |
| Gan Kian Shen | 1.2% | 1.62 |
| Chua Ei Ming | 1.18% | 1.59 |
| Chong Siew Kim | 0.97% | 1.31 |
| David Lim Chai | 0.81% | 1.09 |
| Tan Lek Ann | 0.66% | 0.89 |
| Lai Kwok Ching | 0.49% | 0.66 |
| Teng Chi Lik | 0.49% | 0.66 |
| Yong Fui Yen | 0.45% | 0.61 |
| Lian Soon Express Sdn Bhd | 0.41% | 0.55 |
| Teo Bee Tiong | 0.41% | 0.55 |
| Ew Kai Ling | 0.38% | 0.51 |
| Wong Yong Fook | 0.38% | 0.51 |
| Lock Heng Yee | 0.37% | 0.5 |
| Tan Lek Khang | 0.36% | 0.49 |
| Ha Yih Yan | 0.34% | 0.46 |
| Cheah Chon Eik | 0.31% | 0.42 |
| Liew Ek Won | 0.31% | 0.42 |
| Low Kheng Onn | 0.29% | 0.39 |
| Loke Wee Choong | 0.29% | 0.39 |
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.