[JHM] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -20.25%
YoY- -29.79%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 70,100 45,994 17,990 47,250 51,882 36,992 0 -
PBT 3,722 1,654 -5,064 4,106 6,128 8,754 0 -
Tax 0 -302 0 -948 -1,630 -2,344 0 -
NP 3,722 1,352 -5,064 3,158 4,498 6,410 0 -
-
NP to SH 3,722 1,352 -5,064 3,158 4,498 7,836 0 -
-
Tax Rate 0.00% 18.26% - 23.09% 26.60% 26.78% - -
Total Cost 66,378 44,642 23,054 44,092 47,384 30,582 0 -
-
Net Worth 26,522 23,278 20,637 25,029 15,392 15,921 0 -
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - 3,700 - - - -
Div Payout % - - - 117.19% - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 26,522 23,278 20,637 25,029 15,392 15,921 0 -
NOSH 123,245 122,909 122,912 123,359 85,513 65,738 0 -
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.31% 2.94% -28.15% 6.68% 8.67% 17.33% 0.00% -
ROE 14.03% 5.81% -24.54% 12.62% 29.22% 49.22% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 56.88 37.42 14.64 38.30 60.67 56.27 0.00 -
EPS 3.02 1.10 -4.12 2.56 5.26 11.92 0.00 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.2152 0.1894 0.1679 0.2029 0.18 0.2422 0.00 -
Adjusted Per Share Value based on latest NOSH - 122,708
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 11.57 7.59 2.97 7.80 8.56 6.10 0.00 -
EPS 0.61 0.22 -0.84 0.52 0.74 1.29 0.00 -
DPS 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
NAPS 0.0438 0.0384 0.0341 0.0413 0.0254 0.0263 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 - - -
Price 0.14 0.17 0.17 0.41 0.56 0.00 0.00 -
P/RPS 0.25 0.45 1.16 1.07 0.92 0.00 0.00 -
P/EPS 4.64 15.45 -4.13 16.02 10.65 0.00 0.00 -
EY 21.57 6.47 -24.24 6.24 9.39 0.00 0.00 -
DY 0.00 0.00 0.00 7.32 0.00 0.00 0.00 -
P/NAPS 0.65 0.90 1.01 2.02 3.11 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 23/08/10 27/08/09 25/08/08 20/08/07 10/07/06 - -
Price 0.13 0.18 0.50 0.40 0.55 0.00 0.00 -
P/RPS 0.23 0.48 3.42 1.04 0.91 0.00 0.00 -
P/EPS 4.30 16.36 -12.14 15.63 10.46 0.00 0.00 -
EY 23.23 6.11 -8.24 6.40 9.56 0.00 0.00 -
DY 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
P/NAPS 0.60 0.95 2.98 1.97 3.06 0.00 0.00 -

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