[JHM] QoQ Cumulative 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- 7.16%
YoY- -51.85%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 8,995 2,862 39,904 35,642 23,625 11,716 53,358 -69.51%
PBT -2,532 -1,856 271 2,204 2,053 1,260 6,046 -
Tax 0 0 -190 -512 -474 -270 -1,745 -
NP -2,532 -1,856 81 1,692 1,579 990 4,301 -
-
NP to SH -2,532 -1,856 81 1,692 1,579 990 4,301 -
-
Tax Rate - - 70.11% 23.23% 23.09% 21.43% 28.86% -
Total Cost 11,527 4,718 39,823 33,950 22,046 10,726 49,057 -61.95%
-
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 1,839 1,850 - - -
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 -12.27% -8.71% 0.35% 6.77% 6.31% 3.82% 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 7.32 2.33 34.48 29.07 19.15 9.47 43.42 -69.51%
EPS -2.06 -1.51 0.07 1.38 1.28 0.80 3.50 -
DPS 0.00 0.00 2.50 1.50 1.50 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 1.48 0.47 6.58 5.88 3.90 1.93 8.80 -69.56%
EPS -0.42 -0.31 0.01 0.28 0.26 0.16 0.71 -
DPS 0.00 0.00 0.48 0.30 0.31 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 2.32 6.44 0.87 1.38 2.14 4.65 1.13 61.60%
P/EPS -8.25 -9.93 428.57 28.99 32.03 55.00 14.00 -
EY -12.12 -10.07 0.23 3.45 3.12 1.82 7.14 -
DY 0.00 0.00 8.33 3.75 3.66 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 6.83 6.44 0.58 1.07 2.09 4.75 1.08 242.36%
P/EPS -24.27 -9.93 285.71 22.46 31.25 56.25 13.43 -
EY -4.12 -10.07 0.35 4.45 3.20 1.78 7.45 -
DY 0.00 0.00 12.50 4.84 3.75 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