[JHM] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 48.82%
YoY- -214.89%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 45,994 44,420 30,281 24,013 17,990 11,448 39,904 9.96%
PBT 1,654 1,852 -546 -2,592 -5,064 -7,424 271 235.08%
Tax -302 -232 -22 0 0 0 -190 36.31%
NP 1,352 1,620 -568 -2,592 -5,064 -7,424 81 556.49%
-
NP to SH 1,352 1,620 -568 -2,592 -5,064 -7,424 81 556.49%
-
Tax Rate 18.26% 12.53% - - - - 70.11% -
Total Cost 44,642 42,800 30,849 26,605 23,054 18,872 39,823 7.93%
-
Net Worth 23,278 22,974 22,707 21,248 20,637 21,313 22,969 0.89%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 2,892 -
Div Payout % - - - - - - 3,571.43% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 23,278 22,974 22,707 21,248 20,637 21,313 22,969 0.89%
NOSH 122,909 122,727 123,478 123,037 122,912 122,913 115,714 4.11%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.94% 3.65% -1.88% -10.79% -28.15% -64.85% 0.20% -
ROE 5.81% 7.05% -2.50% -12.20% -24.54% -34.83% 0.35% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 37.42 36.19 24.52 19.52 14.64 9.31 34.48 5.62%
EPS 1.10 1.32 -0.46 -2.11 -4.12 -6.04 0.07 530.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.1894 0.1872 0.1839 0.1727 0.1679 0.1734 0.1985 -3.08%
Adjusted Per Share Value based on latest NOSH - 122,500
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 7.59 7.33 5.00 3.96 2.97 1.89 6.58 10.01%
EPS 0.22 0.27 -0.09 -0.43 -0.84 -1.23 0.01 689.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.48 -
NAPS 0.0384 0.0379 0.0375 0.0351 0.0341 0.0352 0.0379 0.88%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.17 0.35 0.19 0.14 0.17 0.15 0.30 -
P/RPS 0.45 0.97 0.77 0.72 1.16 1.61 0.87 -35.64%
P/EPS 15.45 26.52 -41.30 -6.65 -4.13 -2.48 428.57 -89.15%
EY 6.47 3.77 -2.42 -15.05 -24.24 -40.27 0.23 830.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.33 -
P/NAPS 0.90 1.87 1.03 0.81 1.01 0.87 1.51 -29.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 25/05/10 24/02/10 23/11/09 27/08/09 25/05/09 26/02/09 -
Price 0.18 0.16 0.40 0.39 0.50 0.15 0.20 -
P/RPS 0.48 0.44 1.63 2.00 3.42 1.61 0.58 -11.88%
P/EPS 16.36 12.12 -86.96 -18.51 -12.14 -2.48 285.71 -85.22%
EY 6.11 8.25 -1.15 -5.40 -8.24 -40.27 0.35 576.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
P/NAPS 0.95 0.85 2.18 2.26 2.98 0.87 1.01 -4.01%

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