[JHM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 78.09%
YoY- -801.23%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 47,994 45,994 44,420 30,281 24,013 17,990 11,448 159.77%
PBT 2,277 1,654 1,852 -546 -2,592 -5,064 -7,424 -
Tax -472 -302 -232 -22 0 0 0 -
NP 1,805 1,352 1,620 -568 -2,592 -5,064 -7,424 -
-
NP to SH 1,805 1,352 1,620 -568 -2,592 -5,064 -7,424 -
-
Tax Rate 20.73% 18.26% 12.53% - - - - -
Total Cost 46,189 44,642 42,800 30,849 26,605 23,054 18,872 81.51%
-
Net Worth 23,990 23,278 22,974 22,707 21,248 20,637 21,313 8.19%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 23,990 23,278 22,974 22,707 21,248 20,637 21,313 8.19%
NOSH 123,090 122,909 122,727 123,478 123,037 122,912 122,913 0.09%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.76% 2.94% 3.65% -1.88% -10.79% -28.15% -64.85% -
ROE 7.53% 5.81% 7.05% -2.50% -12.20% -24.54% -34.83% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.99 37.42 36.19 24.52 19.52 14.64 9.31 159.59%
EPS 1.47 1.10 1.32 -0.46 -2.11 -4.12 -6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1949 0.1894 0.1872 0.1839 0.1727 0.1679 0.1734 8.09%
Adjusted Per Share Value based on latest NOSH - 122,857
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.92 7.59 7.33 5.00 3.96 2.97 1.89 159.69%
EPS 0.30 0.22 0.27 -0.09 -0.43 -0.84 -1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.0384 0.0379 0.0375 0.0351 0.0341 0.0352 8.16%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.17 0.35 0.19 0.14 0.17 0.15 -
P/RPS 0.46 0.45 0.97 0.77 0.72 1.16 1.61 -56.58%
P/EPS 12.27 15.45 26.52 -41.30 -6.65 -4.13 -2.48 -
EY 8.15 6.47 3.77 -2.42 -15.05 -24.24 -40.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.90 1.87 1.03 0.81 1.01 0.87 3.79%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 23/08/10 25/05/10 24/02/10 23/11/09 27/08/09 25/05/09 -
Price 0.16 0.18 0.16 0.40 0.39 0.50 0.15 -
P/RPS 0.41 0.48 0.44 1.63 2.00 3.42 1.61 -59.79%
P/EPS 10.91 16.36 12.12 -86.96 -18.51 -12.14 -2.48 -
EY 9.17 6.11 8.25 -1.15 -5.40 -8.24 -40.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.95 0.85 2.18 2.26 2.98 0.87 -3.86%

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