[JHM] QoQ Quarter 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- -466.95%
YoY- -197.52%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 25,049 20,118 16,268 18,842 16,598 20,641 16,919 29.93%
PBT 1,848 81 -1,325 -611 117 1,307 593 113.50%
Tax -277 -270 0 -73 -23 -795 -100 97.35%
NP 1,571 -189 -1,325 -684 94 512 493 116.70%
-
NP to SH 1,786 163 -968 -433 118 600 571 114.02%
-
Tax Rate 14.99% 333.33% - - 19.66% 60.83% 16.86% -
Total Cost 23,478 20,307 17,593 19,526 16,504 20,129 16,426 26.91%
-
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 6.27% -0.94% -8.14% -3.63% 0.57% 2.48% 2.91% -
ROE 5.88% 0.56% -3.35% -1.42% 0.40% 1.95% 1.86% -
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 20.34 16.05 13.28 15.23 14.07 16.86 13.63 30.61%
EPS 1.45 0.13 -0.79 -0.35 0.10 0.49 0.46 115.13%
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 4.14 3.33 2.69 3.11 2.74 3.41 2.80 29.81%
EPS 0.30 0.03 -0.16 -0.07 0.02 0.10 0.09 123.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0485 0.0477 0.0504 0.0491 0.0508 0.0507 -0.65%
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 0.74 0.81 1.54 1.54 1.39 0.89 1.14 -25.05%
P/EPS 10.34 100.00 -25.95 -67.14 195.00 30.61 33.70 -54.54%
EY 9.67 1.00 -3.85 -1.49 0.51 3.27 2.97 119.83%
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 0.91 0.90 1.24 1.44 1.81 1.07 1.36 -23.51%
P/EPS 12.76 111.54 -20.89 -62.86 255.00 36.73 40.22 -53.51%
EY 7.84 0.90 -4.79 -1.59 0.39 2.72 2.49 114.97%
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