[JHM] QoQ Cumulative 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- -2391.36%
YoY- -287.47%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Cumulative 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 18,010 8,995 2,862 39,904 35,642 23,625 17.94%
PBT -546 -1,944 -2,532 -1,856 271 2,204 2,053 -
Tax -22 0 0 0 -190 -512 -474 -87.01%
NP -568 -1,944 -2,532 -1,856 81 1,692 1,579 -
-
NP to SH -568 -1,944 -2,532 -1,856 81 1,692 1,579 -
-
Tax Rate - - - - 70.11% 23.23% 23.09% -
Total Cost 30,849 19,954 11,527 4,718 39,823 33,950 22,046 25.02%
-
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 1,839 1,850 -
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% -9.15% -12.27% -8.71% 0.35% 6.77% 6.31% -
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 14.64 7.32 2.33 34.48 29.07 19.15 17.86%
EPS -0.46 -1.58 -2.06 -1.51 0.07 1.38 1.28 -
DPS 0.00 0.00 0.00 0.00 2.50 1.50 1.50 -
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 5.01 2.98 1.49 0.47 6.60 5.89 3.91 17.91%
EPS -0.09 -0.32 -0.42 -0.31 0.01 0.28 0.26 -
DPS 0.00 0.00 0.00 0.00 0.48 0.30 0.31 -
NAPS 0.0375 0.0351 0.0341 0.0352 0.038 0.0413 0.0414 -6.36%
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 0.96 2.32 6.44 0.87 1.38 2.14 -49.31%
P/EPS -41.30 -8.86 -8.25 -9.93 428.57 28.99 32.03 -
EY -2.42 -11.29 -12.12 -10.07 0.23 3.45 3.12 -
DY 0.00 0.00 0.00 0.00 8.33 3.75 3.66 -
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 2.66 6.83 6.44 0.58 1.07 2.09 -15.23%
P/EPS -86.96 -24.68 -24.27 -9.93 285.71 22.46 31.25 -
EY -1.15 -4.05 -4.12 -10.07 0.35 4.45 3.20 -
DY 0.00 0.00 0.00 0.00 12.50 4.84 3.75 -
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