[JHM] QoQ TTM 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- -50.61%
YoY- -60.81%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 80,277 71,826 72,349 73,000 70,096 69,434 64,824 15.33%
PBT -7 -1,738 -512 1,406 2,417 2,997 2,732 -
Tax -620 -366 -891 -991 -938 -976 -606 1.53%
NP -627 -2,104 -1,403 415 1,479 2,021 2,126 -
-
NP to SH 548 -1,120 -683 856 1,733 2,251 2,268 -61.24%
-
Tax Rate - - - 70.48% 38.81% 32.57% 22.18% -
Total Cost 80,904 73,930 73,752 72,585 68,617 67,413 62,698 18.54%
-
Net Worth 30,386 29,340 28,856 30,470 29,712 30,746 30,647 -0.56%
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 29,340 28,856 30,470 29,712 30,746 30,647 -0.56%
NOSH 123,172 125,384 122,531 123,714 117,999 122,448 124,130 -0.51%
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 -0.78% -2.93% -1.94% 0.57% 2.11% 2.91% 3.28% -
ROE 1.80% -3.82% -2.37% 2.81% 5.83% 7.32% 7.40% -
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 65.17 57.28 59.05 59.01 59.40 56.70 52.22 15.93%
EPS 0.44 -0.89 -0.56 0.69 1.47 1.84 1.83 -61.36%
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 13.25 11.85 11.94 12.05 11.57 11.46 10.70 15.33%
EPS 0.09 -0.18 -0.11 0.14 0.29 0.37 0.37 -61.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0484 0.0476 0.0503 0.049 0.0507 0.0506 -0.66%
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 0.23 0.23 0.35 0.40 0.33 0.26 0.30 -16.24%
P/EPS 33.72 -14.55 -36.78 33.96 13.28 8.16 8.48 151.20%
EY 2.97 -6.87 -2.72 2.94 7.53 12.26 11.79 -60.14%
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 0.28 0.25 0.28 0.37 0.43 0.32 0.35 -13.83%
P/EPS 41.58 -16.23 -29.60 31.80 17.36 9.79 10.13 156.58%
EY 2.40 -6.16 -3.38 3.15 5.76 10.21 9.88 -61.10%
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