[JHM] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -366.95%
YoY- -129.17%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 25,049 71,826 51,708 35,440 16,598 69,434 48,793 -35.91%
PBT 1,848 -1,738 -1,819 -494 117 2,997 1,690 6.14%
Tax -277 -366 -96 -96 -23 -976 -181 32.83%
NP 1,571 -2,104 -1,915 -590 94 2,021 1,509 2.72%
-
NP to SH 1,786 -1,120 -1,283 -315 118 2,251 1,651 5.38%
-
Tax Rate 14.99% - - - 19.66% 32.57% 10.71% -
Total Cost 23,478 73,930 53,623 36,030 16,504 67,413 47,284 -37.32%
-
Net Worth 30,386 28,799 29,052 29,840 29,712 30,886 30,420 -0.07%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 30,386 28,799 29,052 29,840 29,712 30,886 30,420 -0.07%
NOSH 123,172 123,076 123,365 121,153 117,999 123,005 123,208 -0.01%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 6.27% -2.93% -3.70% -1.66% 0.57% 2.91% 3.09% -
ROE 5.88% -3.89% -4.42% -1.06% 0.40% 7.29% 5.43% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 20.34 58.36 41.91 29.25 14.07 56.45 39.60 -35.88%
EPS 1.45 -0.91 -1.04 -0.26 0.10 1.83 1.34 5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2467 0.234 0.2355 0.2463 0.2518 0.2511 0.2469 -0.05%
Adjusted Per Share Value based on latest NOSH - 123,714
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 4.13 11.85 8.53 5.85 2.74 11.46 8.05 -35.93%
EPS 0.29 -0.18 -0.21 -0.05 0.02 0.37 0.27 4.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0475 0.0479 0.0492 0.049 0.051 0.0502 -0.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.15 0.13 0.205 0.235 0.195 0.15 0.155 -
P/RPS 0.74 0.22 0.49 0.80 1.39 0.27 0.39 53.32%
P/EPS 10.34 -14.29 -19.71 -90.38 195.00 8.20 11.57 -7.22%
EY 9.67 -7.00 -5.07 -1.11 0.51 12.20 8.65 7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.87 0.95 0.77 0.60 0.63 -2.12%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 22/05/15 25/02/15 28/11/14 25/08/14 26/05/14 24/02/14 25/11/13 -
Price 0.185 0.145 0.165 0.22 0.255 0.18 0.185 -
P/RPS 0.91 0.25 0.39 0.75 1.81 0.32 0.47 55.40%
P/EPS 12.76 -15.93 -15.87 -84.62 255.00 9.84 13.81 -5.13%
EY 7.84 -6.28 -6.30 -1.18 0.39 10.17 7.24 5.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.62 0.70 0.89 1.01 0.72 0.75 0.00%

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