[JHM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -28.56%
YoY- -51.85%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 17,990 11,448 39,904 47,522 47,250 46,864 53,358 -51.59%
PBT -5,064 -7,424 271 2,938 4,106 5,040 6,046 -
Tax 0 0 -190 -682 -948 -1,080 -1,745 -
NP -5,064 -7,424 81 2,256 3,158 3,960 4,301 -
-
NP to SH -5,064 -7,424 81 2,256 3,158 3,960 4,301 -
-
Tax Rate - - 70.11% 23.21% 23.09% 21.43% 28.86% -
Total Cost 23,054 18,872 39,823 45,266 44,092 42,904 49,057 -39.58%
-
Net Worth 20,637 21,313 22,969 24,987 25,029 25,888 24,724 -11.35%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 2,892 2,452 3,700 - - -
Div Payout % - - 3,571.43% 108.70% 117.19% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 20,637 21,313 22,969 24,987 25,029 25,888 24,724 -11.35%
NOSH 122,912 122,913 115,714 122,608 123,359 123,749 122,885 0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -28.15% -64.85% 0.20% 4.75% 6.68% 8.45% 8.06% -
ROE -24.54% -34.83% 0.35% 9.03% 12.62% 15.30% 17.40% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.64 9.31 34.48 38.76 38.30 37.87 43.42 -51.58%
EPS -4.12 -6.04 0.07 1.84 2.56 3.20 3.50 -
DPS 0.00 0.00 2.50 2.00 3.00 0.00 0.00 -
NAPS 0.1679 0.1734 0.1985 0.2038 0.2029 0.2092 0.2012 -11.37%
Adjusted Per Share Value based on latest NOSH - 125,555
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.97 1.89 6.58 7.84 7.80 7.73 8.80 -51.55%
EPS -0.84 -1.23 0.01 0.37 0.52 0.65 0.71 -
DPS 0.00 0.00 0.48 0.40 0.61 0.00 0.00 -
NAPS 0.0341 0.0352 0.0379 0.0412 0.0413 0.0427 0.0408 -11.28%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.17 0.15 0.30 0.40 0.41 0.44 0.49 -
P/RPS 1.16 1.61 0.87 1.03 1.07 1.16 1.13 1.76%
P/EPS -4.13 -2.48 428.57 21.74 16.02 13.75 14.00 -
EY -24.24 -40.27 0.23 4.60 6.24 7.27 7.14 -
DY 0.00 0.00 8.33 5.00 7.32 0.00 0.00 -
P/NAPS 1.01 0.87 1.51 1.96 2.02 2.10 2.44 -44.48%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 25/05/09 26/02/09 26/11/08 25/08/08 23/05/08 25/02/08 -
Price 0.50 0.15 0.20 0.31 0.40 0.45 0.47 -
P/RPS 3.42 1.61 0.58 0.80 1.04 1.19 1.08 115.79%
P/EPS -12.14 -2.48 285.71 16.85 15.63 14.06 13.43 -
EY -8.24 -40.27 0.35 5.94 6.40 7.11 7.45 -
DY 0.00 0.00 12.50 6.45 7.50 0.00 0.00 -
P/NAPS 2.98 0.87 1.01 1.52 1.97 2.15 2.34 17.50%

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