[JHM] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -81.96%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 53,358 40,017 25,941 13,189 48,249 33,607 18,496 102.25%
PBT 6,046 4,772 3,064 1,343 7,949 5,768 4,377 23.95%
Tax -1,745 -1,258 -815 -300 -2,167 -1,560 -1,172 30.29%
NP 4,301 3,514 2,249 1,043 5,782 4,208 3,205 21.59%
-
NP to SH 4,301 3,514 2,249 1,043 5,782 4,208 3,918 6.39%
-
Tax Rate 28.86% 26.36% 26.60% 22.34% 27.26% 27.05% 26.78% -
Total Cost 49,057 36,503 23,692 12,146 42,467 29,399 15,291 117.06%
-
Net Worth 24,724 19,111 15,392 21,582 13,688 16,179 15,921 33.99%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 24,724 19,111 15,392 21,582 13,688 16,179 15,921 33.99%
NOSH 122,885 98,156 85,513 82,125 54,753 67,980 65,738 51.57%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.06% 8.78% 8.67% 7.91% 11.98% 12.52% 17.33% -
ROE 17.40% 18.39% 14.61% 4.83% 42.24% 26.01% 24.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 43.42 40.77 30.34 16.06 88.12 49.44 28.14 33.42%
EPS 3.50 3.58 2.63 1.27 10.56 6.19 5.96 -29.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2012 0.1947 0.18 0.2628 0.25 0.238 0.2422 -11.60%
Adjusted Per Share Value based on latest NOSH - 82,125
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 8.80 6.60 4.28 2.18 7.96 5.55 3.05 102.27%
EPS 0.71 0.58 0.37 0.17 0.95 0.69 0.65 6.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0408 0.0315 0.0254 0.0356 0.0226 0.0267 0.0263 33.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 - -
Price 0.49 0.51 0.56 0.80 0.62 0.47 0.00 -
P/RPS 1.13 1.25 1.85 4.98 0.70 0.95 0.00 -
P/EPS 14.00 14.25 21.29 62.99 5.87 7.59 0.00 -
EY 7.14 7.02 4.70 1.59 17.03 13.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.62 3.11 3.04 2.48 1.97 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 26/11/07 20/08/07 29/05/07 27/02/07 21/11/06 10/07/06 -
Price 0.47 0.50 0.55 0.89 0.74 0.63 0.00 -
P/RPS 1.08 1.23 1.81 5.54 0.84 1.27 0.00 -
P/EPS 13.43 13.97 20.91 70.08 7.01 10.18 0.00 -
EY 7.45 7.16 4.78 1.43 14.27 9.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.57 3.06 3.39 2.96 2.65 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