[JHM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 100.3%
YoY- 169.65%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 35,050 17,942 49,243 35,996 22,997 11,105 30,281 10.27%
PBT 1,861 1,045 2,526 1,708 827 463 -546 -
Tax 0 0 -530 -354 -151 -58 -22 -
NP 1,861 1,045 1,996 1,354 676 405 -568 -
-
NP to SH 1,861 1,045 1,996 1,354 676 405 -568 -
-
Tax Rate 0.00% 0.00% 20.98% 20.73% 18.26% 12.53% - -
Total Cost 33,189 16,897 47,247 34,642 22,321 10,700 30,849 5.00%
-
Net Worth 26,522 25,645 24,654 23,990 23,278 22,974 22,707 10.93%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 26,522 25,645 24,654 23,990 23,278 22,974 22,707 10.93%
NOSH 123,245 122,941 123,209 123,090 122,909 122,727 123,478 -0.12%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.31% 5.82% 4.05% 3.76% 2.94% 3.65% -1.88% -
ROE 7.02% 4.07% 8.10% 5.64% 2.90% 1.76% -2.50% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.44 14.59 39.97 29.24 18.71 9.05 24.52 10.42%
EPS 1.51 0.85 1.62 1.10 0.55 0.33 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2152 0.2086 0.2001 0.1949 0.1894 0.1872 0.1839 11.07%
Adjusted Per Share Value based on latest NOSH - 123,272
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.79 2.97 8.14 5.95 3.80 1.84 5.01 10.15%
EPS 0.31 0.17 0.33 0.22 0.11 0.07 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0438 0.0424 0.0408 0.0397 0.0385 0.038 0.0375 10.93%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.14 0.125 0.15 0.18 0.17 0.35 0.19 -
P/RPS 0.49 0.86 0.38 0.62 0.91 3.87 0.77 -26.07%
P/EPS 9.27 14.71 9.26 16.36 30.91 106.06 -41.30 -
EY 10.79 6.80 10.80 6.11 3.24 0.94 -2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.60 0.75 0.92 0.90 1.87 1.03 -26.48%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 25/02/11 25/11/10 23/08/10 25/05/10 24/02/10 -
Price 0.13 0.18 0.14 0.16 0.18 0.16 0.40 -
P/RPS 0.46 1.23 0.35 0.55 0.96 1.77 1.63 -57.07%
P/EPS 8.61 21.18 8.64 14.55 32.73 48.48 -86.96 -
EY 11.62 4.72 11.57 6.88 3.06 2.06 -1.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.86 0.70 0.82 0.95 0.85 2.18 -57.78%

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