HM | HARVEST MIRACLE CAPITAL BERHAD

0.115 (0.0%)
0

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

HM | HARVEST MIRACLE CAPITAL BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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 0.42 sen
Trailing PE (Sector Median: 21.4) 27.5
PEG 27.5
Altman Z 1.1
Beaver -0.095
Current Ratio 3.35
Debt-Equity (DE) Ratio 0.35
FCF Yield -7.61 %
Revenue QoQ -4.78 %
Revenue YoY -25.8%
Profit QoQ -144.35 %
Profit YoY -121300.0 %
Profit Margin (Sector Median: 4.0) 3.09 %
ROE (ROIC: 1.66) 1.66 %
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: 21.4)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 4.0)
ROE (ROIC: 1.66)
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] -1.21
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: 128 M.

Number of Shares: 1113 M.

Adjusted Float: 73.3%.

Stock highly correlated with

TEXCHEM (89%)

ORIENT (82%)

IGBB (81%)

BSTEAD (80%)

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 0.015 0.45 304.35% 06-May-2024
HM-WC 0.035 0.17 78.26% 19-Apr-2026

Top Shareholdings

Updated on 12-Jul-2021

Shareholder Value (M)
Chan Swee Ying 20.39
Er Soon Puay 1.79
Tan Ling Howe 1.61
Chiang Siong Chiew @ Chiong Siong Chiew 0.77
Ng Kim Guan 0.62
Goh Lay Ling 0.46
Tan Sun Ping 0.41
Chan Kok Seong 0.34
Dzulfadli Husni Bin Dzulkifli 0.34
Ng Wooi Ying 0.31
Su How Giong 0.29
Vaersa Capital Sdn. Bhd. 0.29
Chipseng Heng Holdings Sdn. Bhd. 0.27
Looi Kim Choo 0.25
Lim Chee Chang 0.23
Ng Geok Wah 0.23
Chan Fook Chin 0.23
Tan Hang Chai 0.23
Lim Chiew Fang 0.23
Mah Kok Foon 0.23
Huang Swee Peng 0.21
Teoh Leong Huat 0.2
See Eng Leong 0.2
Twinstar Century Sdn. Bhd. 0.19
Wong Lee Kin 0.18
Lim Weng Chun 0.18
Ng Wai Yuan 0.18
Tay Hock Soon 0.17

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.