[JHM] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[JHM] JHM CONSOLIDATION BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 63.58%
YoY- -214.77%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 11,105 12,271 9,015 6,133 2,862 4,262 12,017 -5.13%
PBT 463 1,398 588 -676 -1,856 -1,933 151 111.20%
Tax -58 -22 0 0 0 323 -38 32.59%
NP 405 1,376 588 -676 -1,856 -1,610 113 134.38%
-
NP to SH 405 1,376 588 -676 -1,856 -1,610 113 134.38%
-
Tax Rate 12.53% 1.57% 0.00% - - - 25.17% -
Total Cost 10,700 10,895 8,427 6,809 4,718 5,872 11,904 -6.86%
-
Net Worth 22,974 22,593 21,155 20,636 21,313 24,395 25,588 -6.93%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 1,229 - -
Div Payout % - - - - - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 22,974 22,593 21,155 20,636 21,313 24,395 25,588 -6.93%
NOSH 122,727 122,857 122,500 122,909 122,913 122,900 125,555 -1.50%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.65% 11.21% 6.52% -11.02% -64.85% -37.78% 0.94% -
ROE 1.76% 6.09% 2.78% -3.28% -8.71% -6.60% 0.44% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.05 9.99 7.36 4.99 2.33 3.47 9.57 -3.65%
EPS 0.33 1.12 0.48 -0.55 -1.51 -1.31 0.09 137.97%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.1872 0.1839 0.1727 0.1679 0.1734 0.1985 0.2038 -5.51%
Adjusted Per Share Value based on latest NOSH - 122,909
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.84 2.03 1.49 1.01 0.47 0.70 1.99 -5.09%
EPS 0.07 0.23 0.10 -0.11 -0.31 -0.27 0.02 130.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
NAPS 0.038 0.0373 0.035 0.0341 0.0352 0.0403 0.0423 -6.90%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.35 0.19 0.14 0.17 0.15 0.30 0.40 -
P/RPS 3.87 1.90 1.90 3.41 6.44 8.65 4.18 -5.01%
P/EPS 106.06 16.96 29.17 -30.91 -9.93 -22.90 444.44 -61.56%
EY 0.94 5.89 3.43 -3.24 -10.07 -4.37 0.23 155.84%
DY 0.00 0.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.87 1.03 0.81 1.01 0.87 1.51 1.96 -3.08%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 23/11/09 27/08/09 25/05/09 26/02/09 26/11/08 -
Price 0.16 0.40 0.39 0.50 0.15 0.20 0.31 -
P/RPS 1.77 4.00 5.30 10.02 6.44 5.77 3.24 -33.19%
P/EPS 48.48 35.71 81.25 -90.91 -9.93 -15.27 344.44 -72.97%
EY 2.06 2.80 1.23 -1.10 -10.07 -6.55 0.29 269.96%
DY 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.85 2.18 2.26 2.98 0.87 1.01 1.52 -32.14%

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