[JHM] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 15.63%
YoY- -62.37%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 11,716 13,341 14,076 12,752 13,189 14,642 15,111 -15.59%
PBT 1,260 1,274 1,708 1,721 1,343 2,181 1,392 -6.42%
Tax -270 -487 -443 -515 -300 -607 -388 -21.45%
NP 990 787 1,265 1,206 1,043 1,574 1,004 -0.93%
-
NP to SH 990 787 1,265 1,206 1,043 1,574 1,004 -0.93%
-
Tax Rate 21.43% 38.23% 25.94% 29.92% 22.34% 27.83% 27.87% -
Total Cost 10,726 12,554 12,811 11,546 12,146 13,068 14,107 -16.68%
-
Net Worth 25,888 24,741 23,912 15,395 21,582 20,494 19,586 20.41%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 25,888 24,741 23,912 15,395 21,582 20,494 19,586 20.41%
NOSH 123,749 122,968 122,815 85,531 82,125 81,979 82,295 31.22%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.45% 5.90% 8.99% 9.46% 7.91% 10.75% 6.64% -
ROE 3.82% 3.18% 5.29% 7.83% 4.83% 7.68% 5.13% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.47 10.85 11.46 14.91 16.06 17.86 18.36 -35.65%
EPS 0.80 0.64 1.03 1.41 1.27 1.92 1.22 -24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2092 0.2012 0.1947 0.18 0.2628 0.25 0.238 -8.23%
Adjusted Per Share Value based on latest NOSH - 85,531
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.94 2.21 2.33 2.11 2.18 2.42 2.50 -15.54%
EPS 0.16 0.13 0.21 0.20 0.17 0.26 0.17 -3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0409 0.0395 0.0254 0.0357 0.0339 0.0324 20.37%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.44 0.49 0.51 0.56 0.80 0.62 0.47 -
P/RPS 4.65 4.52 4.45 3.76 4.98 3.47 2.56 48.81%
P/EPS 55.00 76.56 49.51 39.72 62.99 32.29 38.52 26.77%
EY 1.82 1.31 2.02 2.52 1.59 3.10 2.60 -21.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.44 2.62 3.11 3.04 2.48 1.97 4.34%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 25/02/08 26/11/07 20/08/07 29/05/07 27/02/07 21/11/06 -
Price 0.45 0.47 0.50 0.55 0.89 0.74 0.63 -
P/RPS 4.75 4.33 4.36 3.69 5.54 4.14 3.43 24.21%
P/EPS 56.25 73.44 48.54 39.01 70.08 38.54 51.64 5.86%
EY 1.78 1.36 2.06 2.56 1.43 2.59 1.94 -5.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 2.34 2.57 3.06 3.39 2.96 2.65 -13.00%

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