[JERNEH] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 220.86%
YoY- -51.88%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 202,184 195,270 185,117 173,370 159,472 182,978 174,453 10.34%
PBT 13,072 27,024 22,881 17,580 4,284 33,922 30,581 -43.28%
Tax -5,696 -7,267 -7,842 0 -1,532 -12,951 -14,456 -46.28%
NP 7,376 19,757 15,038 17,580 2,752 20,971 16,125 -40.66%
-
NP to SH 7,376 15,104 11,521 8,830 2,752 20,971 20,265 -49.05%
-
Tax Rate 43.57% 26.89% 34.27% 0.00% 35.76% 38.18% 47.27% -
Total Cost 194,808 175,513 170,078 155,790 156,720 162,007 158,328 14.83%
-
Net Worth 406,586 284,840 283,471 272,947 275,186 273,567 263,711 33.49%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 5,435 - - - 20,890 - -
Div Payout % - 35.99% - - - 99.62% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 406,586 284,840 283,471 272,947 275,186 273,567 263,711 33.49%
NOSH 151,147 108,717 141,735 108,743 108,769 108,129 108,078 25.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.65% 10.12% 8.12% 10.14% 1.73% 11.46% 9.24% -
ROE 1.81% 5.30% 4.06% 3.24% 1.00% 7.67% 7.68% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 133.77 179.61 130.61 159.43 146.61 169.22 161.41 -11.77%
EPS 4.88 13.84 10.56 8.10 2.60 19.40 14.92 -52.56%
DPS 0.00 5.00 0.00 0.00 0.00 19.32 0.00 -
NAPS 2.69 2.62 2.00 2.51 2.53 2.53 2.44 6.72%
Adjusted Per Share Value based on latest NOSH - 108,739
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 82.83 79.99 75.83 71.02 65.33 74.96 71.47 10.34%
EPS 3.02 6.19 4.72 3.62 1.13 8.59 8.30 -49.06%
DPS 0.00 2.23 0.00 0.00 0.00 8.56 0.00 -
NAPS 1.6656 1.1669 1.1613 1.1181 1.1273 1.1207 1.0803 33.49%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.03 2.08 2.12 2.18 2.16 2.45 2.19 -
P/RPS 1.52 1.16 1.62 1.37 1.47 1.45 1.36 7.70%
P/EPS 41.60 14.97 26.08 26.85 85.37 12.63 11.68 133.40%
EY 2.40 6.68 3.83 3.72 1.17 7.92 8.56 -57.19%
DY 0.00 2.40 0.00 0.00 0.00 7.89 0.00 -
P/NAPS 0.75 0.79 1.06 0.87 0.85 0.97 0.90 -11.45%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 29/11/05 24/08/05 25/05/05 25/02/05 25/11/04 -
Price 2.03 2.07 2.07 2.16 2.17 2.31 2.22 -
P/RPS 1.52 1.15 1.58 1.35 1.48 1.37 1.38 6.66%
P/EPS 41.60 14.90 25.47 26.60 85.77 11.91 11.84 131.29%
EY 2.40 6.71 3.93 3.76 1.17 8.40 8.45 -56.82%
DY 0.00 2.42 0.00 0.00 0.00 8.36 0.00 -
P/NAPS 0.75 0.79 1.04 0.86 0.86 0.91 0.91 -12.10%

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