[JHM] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -9265.43%
YoY- -287.47%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 30,281 24,013 17,990 11,448 39,904 47,522 47,250 -25.60%
PBT -546 -2,592 -5,064 -7,424 271 2,938 4,106 -
Tax -22 0 0 0 -190 -682 -948 -91.80%
NP -568 -2,592 -5,064 -7,424 81 2,256 3,158 -
-
NP to SH -568 -2,592 -5,064 -7,424 81 2,256 3,158 -
-
Tax Rate - - - - 70.11% 23.21% 23.09% -
Total Cost 30,849 26,605 23,054 18,872 39,823 45,266 44,092 -21.13%
-
Net Worth 22,707 21,248 20,637 21,313 22,969 24,987 25,029 -6.26%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 2,892 2,452 3,700 -
Div Payout % - - - - 3,571.43% 108.70% 117.19% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 22,707 21,248 20,637 21,313 22,969 24,987 25,029 -6.26%
NOSH 123,478 123,037 122,912 122,913 115,714 122,608 123,359 0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -1.88% -10.79% -28.15% -64.85% 0.20% 4.75% 6.68% -
ROE -2.50% -12.20% -24.54% -34.83% 0.35% 9.03% 12.62% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.52 19.52 14.64 9.31 34.48 38.76 38.30 -25.65%
EPS -0.46 -2.11 -4.12 -6.04 0.07 1.84 2.56 -
DPS 0.00 0.00 0.00 0.00 2.50 2.00 3.00 -
NAPS 0.1839 0.1727 0.1679 0.1734 0.1985 0.2038 0.2029 -6.32%
Adjusted Per Share Value based on latest NOSH - 122,913
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 5.00 3.96 2.97 1.89 6.58 7.84 7.80 -25.59%
EPS -0.09 -0.43 -0.84 -1.23 0.01 0.37 0.52 -
DPS 0.00 0.00 0.00 0.00 0.48 0.40 0.61 -
NAPS 0.0375 0.0351 0.0341 0.0352 0.0379 0.0412 0.0413 -6.21%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.19 0.14 0.17 0.15 0.30 0.40 0.41 -
P/RPS 0.77 0.72 1.16 1.61 0.87 1.03 1.07 -19.64%
P/EPS -41.30 -6.65 -4.13 -2.48 428.57 21.74 16.02 -
EY -2.42 -15.05 -24.24 -40.27 0.23 4.60 6.24 -
DY 0.00 0.00 0.00 0.00 8.33 5.00 7.32 -
P/NAPS 1.03 0.81 1.01 0.87 1.51 1.96 2.02 -36.09%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 23/11/09 27/08/09 25/05/09 26/02/09 26/11/08 25/08/08 -
Price 0.40 0.39 0.50 0.15 0.20 0.31 0.40 -
P/RPS 1.63 2.00 3.42 1.61 0.58 0.80 1.04 34.81%
P/EPS -86.96 -18.51 -12.14 -2.48 285.71 16.85 15.63 -
EY -1.15 -5.40 -8.24 -40.27 0.35 5.94 6.40 -
DY 0.00 0.00 0.00 0.00 12.50 6.45 7.50 -
P/NAPS 2.18 2.26 2.98 0.87 1.01 1.52 1.97 6.96%

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