[JHM] QoQ 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- 186.98%
YoY- 420.35%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
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 11,892 11,105 12,271 9,015 6,133 2,862 4,262 98.56%
PBT 364 463 1,398 588 -676 -1,856 -1,933 -
Tax -93 -58 -22 0 0 0 323 -
NP 271 405 1,376 588 -676 -1,856 -1,610 -
-
NP to SH 271 405 1,376 588 -676 -1,856 -1,610 -
-
Tax Rate 25.55% 12.53% 1.57% 0.00% - - - -
Total Cost 11,621 10,700 10,895 8,427 6,809 4,718 5,872 57.82%
-
Net Worth 23,330 22,974 22,593 21,155 20,636 21,313 24,395 -2.93%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 1,229 -
Div Payout % - - - - - - 0.00% -
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 23,330 22,974 22,593 21,155 20,636 21,313 24,395 -2.93%
NOSH 123,181 122,727 122,857 122,500 122,909 122,913 122,900 0.15%
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 2.28% 3.65% 11.21% 6.52% -11.02% -64.85% -37.78% -
ROE 1.16% 1.76% 6.09% 2.78% -3.28% -8.71% -6.60% -
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 9.65 9.05 9.99 7.36 4.99 2.33 3.47 98.12%
EPS 0.22 0.33 1.12 0.48 -0.55 -1.51 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
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 1.96 1.83 2.02 1.49 1.01 0.47 0.70 99.03%
EPS 0.04 0.07 0.23 0.10 -0.11 -0.31 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.20 -
NAPS 0.0385 0.0379 0.0373 0.0349 0.0341 0.0352 0.0403 -3.00%
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 1.76 3.87 1.90 1.90 3.41 6.44 8.65 -65.50%
P/EPS 77.27 106.06 16.96 29.17 -30.91 -9.93 -22.90 -
EY 1.29 0.94 5.89 3.43 -3.24 -10.07 -4.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.33 -
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 1.86 1.77 4.00 5.30 10.02 6.44 5.77 -53.08%
P/EPS 81.82 48.48 35.71 81.25 -90.91 -9.93 -15.27 -
EY 1.22 2.06 2.80 1.23 -1.10 -10.07 -6.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
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