[JERNEH] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 208.74%
YoY- 86.31%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 28,264 40,962 38,849 226,872 185,896 224,594 223,234 -74.81%
PBT 20,588 -3,149 5,297 31,408 -14,864 9,721 22,408 -5.49%
Tax 17,748 40,106 28,588 -13,354 29,620 -9,765 -11,742 -
NP 38,336 36,957 33,885 18,054 14,756 -44 10,665 134.83%
-
NP to SH 35,076 29,180 28,534 14,480 -13,316 -3,190 4,506 293.26%
-
Tax Rate -86.21% - -539.70% 42.52% - 100.45% 52.40% -
Total Cost -10,072 4,005 4,964 208,818 171,140 224,638 212,569 -
-
Net Worth 461,050 435,484 430,189 417,067 407,078 409,187 417,529 6.83%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 361 54 72 - 361 - - -
Div Payout % 1.03% 0.19% 0.25% - 0.00% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 461,050 435,484 430,189 417,067 407,078 409,187 417,529 6.83%
NOSH 180,804 180,698 180,751 180,548 180,923 181,056 180,748 0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 135.64% 90.22% 87.22% 7.96% 7.94% -0.02% 4.78% -
ROE 7.61% 6.70% 6.63% 3.47% -3.27% -0.78% 1.08% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 15.63 22.67 21.49 125.66 102.75 124.05 123.51 -74.82%
EPS 19.40 16.15 15.79 8.02 -7.36 -1.77 2.49 293.50%
DPS 0.20 0.03 0.04 0.00 0.20 0.00 0.00 -
NAPS 2.55 2.41 2.38 2.31 2.25 2.26 2.31 6.81%
Adjusted Per Share Value based on latest NOSH - 180,666
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.58 16.78 15.91 92.94 76.15 92.01 91.45 -74.81%
EPS 14.37 11.95 11.69 5.93 -5.45 -1.31 1.85 292.70%
DPS 0.15 0.02 0.03 0.00 0.15 0.00 0.00 -
NAPS 1.8887 1.784 1.7623 1.7085 1.6676 1.6763 1.7104 6.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.62 1.96 1.26 1.08 0.81 1.03 1.23 -
P/RPS 16.76 8.65 5.86 0.86 0.79 0.83 1.00 556.03%
P/EPS 13.51 12.14 7.98 13.47 -11.01 -58.46 49.33 -57.86%
EY 7.40 8.24 12.53 7.43 -9.09 -1.71 2.03 137.04%
DY 0.08 0.02 0.03 0.00 0.25 0.00 0.00 -
P/NAPS 1.03 0.81 0.53 0.47 0.36 0.46 0.53 55.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 18/11/09 25/08/09 27/05/09 26/02/09 19/11/08 -
Price 3.00 2.14 1.24 1.18 1.18 0.94 1.08 -
P/RPS 19.19 9.44 5.77 0.94 1.15 0.76 0.87 687.99%
P/EPS 15.46 13.25 7.85 14.71 -16.03 -53.35 43.32 -49.71%
EY 6.47 7.55 12.73 6.80 -6.24 -1.87 2.31 98.82%
DY 0.07 0.01 0.03 0.00 0.17 0.00 0.00 -
P/NAPS 1.18 0.89 0.52 0.51 0.52 0.42 0.47 84.82%

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