[JHM] QoQ TTM 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- -3470.73%
YoY- -165.07%
Quarter Report
Latest QR
Upcoming QR
JHM's Result
JHM's Financial Summary
View:
Show?
TTM 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 22,272 25,274 31,050 39,904 48,983 51,042 -29.32%
PBT -546 -3,877 -4,314 -2,845 271 3,478 5,035 -
Tax -22 323 285 81 -189 -999 -1,404 -93.69%
NP -568 -3,554 -4,029 -2,764 82 2,479 3,631 -
-
NP to SH -568 -3,554 -4,029 -2,764 82 2,479 3,631 -
-
Tax Rate - - - - 69.74% 28.72% 27.88% -
Total Cost 30,849 25,826 29,303 33,814 39,822 46,504 47,411 -24.85%
-
Net Worth 22,593 21,155 20,636 21,313 24,395 25,588 24,897 -6.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 1,229 1,229 3,069 3,069 1,840 1,840 -
Div Payout % - 0.00% 0.00% 0.00% 3,743.45% 74.25% 50.69% -
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 22,593 21,155 20,636 21,313 24,395 25,588 24,897 -6.25%
NOSH 122,857 122,500 122,909 122,913 122,900 125,555 122,708 0.08%
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% -15.96% -15.94% -8.90% 0.21% 5.06% 7.11% -
ROE -2.51% -16.80% -19.52% -12.97% 0.34% 9.69% 14.58% -
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 24.65 18.18 20.56 25.26 32.47 39.01 41.60 -29.38%
EPS -0.46 -2.90 -3.28 -2.25 0.07 1.97 2.96 -
DPS 0.00 1.00 1.00 2.50 2.50 1.47 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 3.68 4.18 5.13 6.60 8.10 8.44 -29.30%
EPS -0.09 -0.59 -0.67 -0.46 0.01 0.41 0.60 -
DPS 0.00 0.20 0.20 0.51 0.51 0.30 0.30 -
NAPS 0.0373 0.035 0.0341 0.0352 0.0403 0.0423 0.0412 -6.39%
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 0.77 0.83 0.59 0.92 1.03 0.99 -15.38%
P/EPS -41.10 -4.83 -5.19 -6.67 449.64 20.26 13.86 -
EY -2.43 -20.72 -19.28 -14.99 0.22 4.94 7.22 -
DY 0.00 7.14 5.88 16.65 8.33 3.66 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 1.62 2.15 2.43 0.59 0.62 0.79 0.96 41.60%
P/EPS -86.52 -13.44 -15.25 -6.67 299.76 15.70 13.52 -
EY -1.16 -7.44 -6.56 -14.99 0.33 6.37 7.40 -
DY 0.00 2.56 2.00 16.65 12.49 4.73 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