[JERNEH] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 13.57%
YoY- -12.7%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 128,952 135,679 146,192 282,876 320,892 232,513 234,949 -32.98%
PBT 18,264 37,159 30,620 37,480 29,580 35,166 38,249 -38.93%
Tax -8,876 -12,183 -11,601 -15,942 -10,616 -14,229 -14,722 -28.65%
NP 9,388 24,976 19,018 21,538 18,964 20,937 23,526 -45.82%
-
NP to SH 9,388 24,976 19,018 21,538 18,964 20,937 23,526 -45.82%
-
Tax Rate 48.60% 32.79% 37.89% 42.53% 35.89% 40.46% 38.49% -
Total Cost 119,564 110,703 127,173 261,338 301,928 211,576 211,422 -31.63%
-
Net Worth 232,604 232,844 216,879 213,299 206,446 207,605 204,474 8.98%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 8,304 - -
Div Payout % - - - - - 39.66% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 232,604 232,844 216,879 213,299 206,446 207,605 204,474 8.98%
NOSH 104,776 104,414 104,269 104,048 103,741 103,802 103,794 0.63%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.28% 18.41% 13.01% 7.61% 5.91% 9.00% 10.01% -
ROE 4.04% 10.73% 8.77% 10.10% 9.19% 10.09% 11.51% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 123.07 129.94 140.21 271.87 309.32 224.00 226.36 -33.41%
EPS 8.96 23.92 18.24 20.70 18.28 20.17 22.67 -46.17%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 2.22 2.23 2.08 2.05 1.99 2.00 1.97 8.29%
Adjusted Per Share Value based on latest NOSH - 104,110
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 52.83 55.58 59.89 115.88 131.46 95.25 96.25 -32.98%
EPS 3.85 10.23 7.79 8.82 7.77 8.58 9.64 -45.79%
DPS 0.00 0.00 0.00 0.00 0.00 3.40 0.00 -
NAPS 0.9529 0.9539 0.8885 0.8738 0.8457 0.8505 0.8376 8.98%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.32 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 4.48 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 26/02/03 30/10/02 31/07/02 21/05/02 26/02/02 01/11/01 -
Price 2.03 1.99 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.65 1.53 0.00 0.00 0.00 0.00 0.00 -
P/EPS 22.66 8.32 0.00 0.00 0.00 0.00 0.00 -
EY 4.41 12.02 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.00 0.00 0.00 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