[JHM] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 5.08%
YoY- -2.76%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 16,268 18,842 16,598 20,641 16,919 15,938 15,936 1.38%
PBT -1,325 -611 117 1,307 593 400 697 -
Tax 0 -73 -23 -795 -100 -20 -61 -
NP -1,325 -684 94 512 493 380 636 -
-
NP to SH -968 -433 118 600 571 444 636 -
-
Tax Rate - - 19.66% 60.83% 16.86% 5.00% 8.75% -
Total Cost 17,593 19,526 16,504 20,129 16,426 15,558 15,300 9.74%
-
Net Worth 28,856 30,470 29,712 30,746 30,647 29,957 29,170 -0.71%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 28,856 30,470 29,712 30,746 30,647 29,957 29,170 -0.71%
NOSH 122,531 123,714 117,999 122,448 124,130 123,333 122,307 0.12%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -8.14% -3.63% 0.57% 2.48% 2.91% 2.38% 3.99% -
ROE -3.35% -1.42% 0.40% 1.95% 1.86% 1.48% 2.18% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.28 15.23 14.07 16.86 13.63 12.92 13.03 1.27%
EPS -0.79 -0.35 0.10 0.49 0.46 0.36 0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2355 0.2463 0.2518 0.2511 0.2469 0.2429 0.2385 -0.83%
Adjusted Per Share Value based on latest NOSH - 122,448
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.68 3.11 2.74 3.41 2.79 2.63 2.63 1.26%
EPS -0.16 -0.07 0.02 0.10 0.09 0.07 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0476 0.0503 0.049 0.0507 0.0506 0.0494 0.0481 -0.69%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.205 0.235 0.195 0.15 0.155 0.145 0.125 -
P/RPS 1.54 1.54 1.39 0.89 1.14 1.12 0.96 36.99%
P/EPS -25.95 -67.14 195.00 30.61 33.70 40.28 24.04 -
EY -3.85 -1.49 0.51 3.27 2.97 2.48 4.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.95 0.77 0.60 0.63 0.60 0.52 40.88%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 31/05/13 -
Price 0.165 0.22 0.255 0.18 0.185 0.195 0.175 -
P/RPS 1.24 1.44 1.81 1.07 1.36 1.51 1.34 -5.03%
P/EPS -20.89 -62.86 255.00 36.73 40.22 54.17 33.65 -
EY -4.79 -1.59 0.39 2.72 2.49 1.85 2.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.89 1.01 0.72 0.75 0.80 0.73 -2.75%

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