[JHM] QoQ 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- -33.09%
YoY- 140.09%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
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 17,942 13,247 12,999 11,892 11,105 12,271 9,015 58.28%
PBT 1,045 818 881 364 463 1,398 588 46.77%
Tax 0 -176 -203 -93 -58 -22 0 -
NP 1,045 642 678 271 405 1,376 588 46.77%
-
NP to SH 1,045 642 678 271 405 1,376 588 46.77%
-
Tax Rate 0.00% 21.52% 23.04% 25.55% 12.53% 1.57% 0.00% -
Total Cost 16,897 12,605 12,321 11,621 10,700 10,895 8,427 59.07%
-
Net Worth 25,645 24,704 24,025 23,330 22,974 22,593 21,155 13.70%
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 24,704 24,025 23,330 22,974 22,593 21,155 13.70%
NOSH 122,941 123,461 123,272 123,181 122,727 122,857 122,500 0.24%
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% 4.85% 5.22% 2.28% 3.65% 11.21% 6.52% -
ROE 4.07% 2.60% 2.82% 1.16% 1.76% 6.09% 2.78% -
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 14.59 10.73 10.54 9.65 9.05 9.99 7.36 57.86%
EPS 0.85 0.52 0.55 0.22 0.33 1.12 0.48 46.42%
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 2.96 2.19 2.15 1.96 1.83 2.02 1.49 58.09%
EPS 0.17 0.11 0.11 0.04 0.07 0.23 0.10 42.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0423 0.0408 0.0396 0.0385 0.0379 0.0373 0.0349 13.69%
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 0.86 1.40 1.71 1.76 3.87 1.90 1.90 -41.07%
P/EPS 14.71 28.85 32.73 77.27 106.06 16.96 29.17 -36.67%
EY 6.80 3.47 3.06 1.29 0.94 5.89 3.43 57.87%
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 1.23 1.30 1.52 1.86 1.77 4.00 5.30 -62.26%
P/EPS 21.18 26.92 29.09 81.82 48.48 35.71 81.25 -59.22%
EY 4.72 3.71 3.44 1.22 2.06 2.80 1.23 145.30%
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