[JHM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 385.21%
YoY- 121.82%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 49,243 47,994 45,994 44,420 30,281 24,013 17,990 95.31%
PBT 2,526 2,277 1,654 1,852 -546 -2,592 -5,064 -
Tax -530 -472 -302 -232 -22 0 0 -
NP 1,996 1,805 1,352 1,620 -568 -2,592 -5,064 -
-
NP to SH 1,996 1,805 1,352 1,620 -568 -2,592 -5,064 -
-
Tax Rate 20.98% 20.73% 18.26% 12.53% - - - -
Total Cost 47,247 46,189 44,642 42,800 30,849 26,605 23,054 61.13%
-
Net Worth 24,654 23,990 23,278 22,974 22,707 21,248 20,637 12.55%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 24,654 23,990 23,278 22,974 22,707 21,248 20,637 12.55%
NOSH 123,209 123,090 122,909 122,727 123,478 123,037 122,912 0.16%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.05% 3.76% 2.94% 3.65% -1.88% -10.79% -28.15% -
ROE 8.10% 7.53% 5.81% 7.05% -2.50% -12.20% -24.54% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.97 38.99 37.42 36.19 24.52 19.52 14.64 94.98%
EPS 1.62 1.47 1.10 1.32 -0.46 -2.11 -4.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2001 0.1949 0.1894 0.1872 0.1839 0.1727 0.1679 12.37%
Adjusted Per Share Value based on latest NOSH - 122,727
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.13 7.92 7.59 7.33 5.00 3.96 2.97 95.32%
EPS 0.33 0.30 0.22 0.27 -0.09 -0.43 -0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0407 0.0396 0.0384 0.0379 0.0375 0.0351 0.0341 12.48%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.15 0.18 0.17 0.35 0.19 0.14 0.17 -
P/RPS 0.38 0.46 0.45 0.97 0.77 0.72 1.16 -52.38%
P/EPS 9.26 12.27 15.45 26.52 -41.30 -6.65 -4.13 -
EY 10.80 8.15 6.47 3.77 -2.42 -15.05 -24.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 0.90 1.87 1.03 0.81 1.01 -17.95%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 23/08/10 25/05/10 24/02/10 23/11/09 27/08/09 -
Price 0.14 0.16 0.18 0.16 0.40 0.39 0.50 -
P/RPS 0.35 0.41 0.48 0.44 1.63 2.00 3.42 -78.02%
P/EPS 8.64 10.91 16.36 12.12 -86.96 -18.51 -12.14 -
EY 11.57 9.17 6.11 8.25 -1.15 -5.40 -8.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.95 0.85 2.18 2.26 2.98 -61.82%

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