[JHM] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -16.54%
YoY- 126.7%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 71,768 49,243 47,994 45,994 44,420 30,281 24,013 107.62%
PBT 4,180 2,526 2,277 1,654 1,852 -546 -2,592 -
Tax 0 -530 -472 -302 -232 -22 0 -
NP 4,180 1,996 1,805 1,352 1,620 -568 -2,592 -
-
NP to SH 4,180 1,996 1,805 1,352 1,620 -568 -2,592 -
-
Tax Rate 0.00% 20.98% 20.73% 18.26% 12.53% - - -
Total Cost 67,588 47,247 46,189 44,642 42,800 30,849 26,605 86.28%
-
Net Worth 25,645 24,654 23,990 23,278 22,974 22,707 21,248 13.37%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 25,645 24,654 23,990 23,278 22,974 22,707 21,248 13.37%
NOSH 122,941 123,209 123,090 122,909 122,727 123,478 123,037 -0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.82% 4.05% 3.76% 2.94% 3.65% -1.88% -10.79% -
ROE 16.30% 8.10% 7.53% 5.81% 7.05% -2.50% -12.20% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 58.38 39.97 38.99 37.42 36.19 24.52 19.52 107.72%
EPS 3.40 1.62 1.47 1.10 1.32 -0.46 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2086 0.2001 0.1949 0.1894 0.1872 0.1839 0.1727 13.43%
Adjusted Per Share Value based on latest NOSH - 123,181
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 11.84 8.13 7.92 7.59 7.33 5.00 3.96 107.67%
EPS 0.69 0.33 0.30 0.22 0.27 -0.09 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.0407 0.0396 0.0384 0.0379 0.0375 0.0351 13.25%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.125 0.15 0.18 0.17 0.35 0.19 0.14 -
P/RPS 0.21 0.38 0.46 0.45 0.97 0.77 0.72 -56.05%
P/EPS 3.68 9.26 12.27 15.45 26.52 -41.30 -6.65 -
EY 27.20 10.80 8.15 6.47 3.77 -2.42 -15.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.92 0.90 1.87 1.03 0.81 -18.14%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 25/11/10 23/08/10 25/05/10 24/02/10 23/11/09 -
Price 0.18 0.14 0.16 0.18 0.16 0.40 0.39 -
P/RPS 0.31 0.35 0.41 0.48 0.44 1.63 2.00 -71.17%
P/EPS 5.29 8.64 10.91 16.36 12.12 -86.96 -18.51 -
EY 18.89 11.57 9.17 6.11 8.25 -1.15 -5.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.70 0.82 0.95 0.85 2.18 2.26 -47.51%

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