[JHM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 52.87%
YoY- 1.73%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 35,440 16,598 69,434 48,793 31,874 15,936 63,327 -32.16%
PBT -494 117 2,997 1,690 1,097 697 2,777 -
Tax -96 -23 -976 -181 -81 -61 -537 -68.36%
NP -590 94 2,021 1,509 1,016 636 2,240 -
-
NP to SH -315 118 2,251 1,651 1,080 636 2,240 -
-
Tax Rate - 19.66% 32.57% 10.71% 7.38% 8.75% 19.34% -
Total Cost 36,030 16,504 67,413 47,284 30,858 15,300 61,087 -29.73%
-
Net Worth 29,840 29,712 30,886 30,420 29,810 29,170 28,713 2.60%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 29,840 29,712 30,886 30,420 29,810 29,170 28,713 2.60%
NOSH 121,153 117,999 123,005 123,208 122,727 122,307 123,076 -1.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.66% 0.57% 2.91% 3.09% 3.19% 3.99% 3.54% -
ROE -1.06% 0.40% 7.29% 5.43% 3.62% 2.18% 7.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 29.25 14.07 56.45 39.60 25.97 13.03 51.45 -31.44%
EPS -0.26 0.10 1.83 1.34 0.88 0.52 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2463 0.2518 0.2511 0.2469 0.2429 0.2385 0.2333 3.69%
Adjusted Per Share Value based on latest NOSH - 124,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.86 2.74 11.48 8.07 5.27 2.63 10.47 -32.15%
EPS -0.05 0.02 0.37 0.27 0.18 0.11 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0493 0.0491 0.0511 0.0503 0.0493 0.0482 0.0475 2.51%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.235 0.195 0.15 0.155 0.145 0.125 0.13 -
P/RPS 0.80 1.39 0.27 0.39 0.56 0.96 0.25 117.61%
P/EPS -90.38 195.00 8.20 11.57 16.48 24.04 7.14 -
EY -1.11 0.51 12.20 8.65 6.07 4.16 14.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.77 0.60 0.63 0.60 0.52 0.56 42.37%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 25/11/13 26/08/13 31/05/13 26/02/13 -
Price 0.22 0.255 0.18 0.185 0.195 0.175 0.16 -
P/RPS 0.75 1.81 0.32 0.47 0.75 1.34 0.31 80.51%
P/EPS -84.62 255.00 9.84 13.81 22.16 33.65 8.79 -
EY -1.18 0.39 10.17 7.24 4.51 2.97 11.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.01 0.72 0.75 0.80 0.73 0.69 18.54%

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