[JHM] YoY 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- -40.51%
YoY- -51.16%
View:
Show?
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 17,108 11,892 6,133 11,909 12,752 10,860 0 -
PBT 816 364 -676 793 1,721 3,459 0 -
Tax 0 -93 0 -204 -515 -254 0 -
NP 816 271 -676 589 1,206 3,205 0 -
-
NP to SH 816 271 -676 589 1,206 3,205 0 -
-
Tax Rate 0.00% 25.55% - 25.73% 29.92% 7.34% - -
Total Cost 16,292 11,621 6,809 11,320 11,546 7,655 0 -
-
Net Worth 26,606 23,330 20,636 24,897 15,395 13,024 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 - - - 1,840 - - - -
Div Payout % - - - 312.50% - - - -
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 26,606 23,330 20,636 24,897 15,395 13,024 0 -
NOSH 123,636 123,181 122,909 122,708 85,531 53,775 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 4.77% 2.28% -11.02% 4.95% 9.46% 29.51% 0.00% -
ROE 3.07% 1.16% -3.28% 2.37% 7.83% 24.61% 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 13.84 9.65 4.99 9.71 14.91 20.20 0.00 -
EPS 0.66 0.22 -0.55 0.48 1.41 5.96 0.00 -
DPS 0.00 0.00 0.00 1.50 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 2.82 1.96 1.01 1.97 2.10 1.79 0.00 -
EPS 0.13 0.04 -0.11 0.10 0.20 0.53 0.00 -
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.0439 0.0385 0.0341 0.0411 0.0254 0.0215 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 1.01 1.76 3.41 4.22 3.76 0.00 0.00 -
P/EPS 21.21 77.27 -30.91 85.42 39.72 0.00 0.00 -
EY 4.71 1.29 -3.24 1.17 2.52 0.00 0.00 -
DY 0.00 0.00 0.00 3.66 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 0.94 1.86 10.02 4.12 3.69 0.00 0.00 -
P/EPS 19.70 81.82 -90.91 83.33 39.01 0.00 0.00 -
EY 5.08 1.22 -1.10 1.20 2.56 0.00 0.00 -
DY 0.00 0.00 0.00 3.75 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