[JERNEH] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 18.73%
YoY- -49.35%
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 146,009 133,270 187,072 39,835 56,956 33,578 28,264 198.53%
PBT 18,558 27,900 21,812 -862 17,781 15,366 20,588 -6.68%
Tax -5,218 -5,156 -2,656 289,511 50,633 35,316 17,748 -
NP 13,340 22,744 19,156 288,649 68,414 50,682 38,336 -50.49%
-
NP to SH 13,340 22,744 19,156 278,942 58,385 44,906 35,076 -47.47%
-
Tax Rate 28.12% 18.48% 12.18% - -284.76% -229.83% -86.21% -
Total Cost 132,669 110,526 167,916 -248,814 -11,458 -17,104 -10,072 -
-
Net Worth 385,558 759,479 723,833 709,605 489,757 468,222 461,050 -11.22%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 584 - - - 361 -
Div Payout % - - 3.05% - - - 1.03% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 385,558 759,479 723,833 709,605 489,757 468,222 461,050 -11.22%
NOSH 244,024 201,989 182,786 181,484 180,722 180,780 180,804 22.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.14% 17.07% 10.24% 724.61% 120.12% 150.94% 135.64% -
ROE 3.46% 2.99% 2.65% 39.31% 11.92% 9.59% 7.61% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.83 65.98 102.34 21.95 31.52 18.57 15.63 144.50%
EPS 5.47 11.26 10.48 153.70 32.31 24.84 19.40 -56.96%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.20 -
NAPS 1.58 3.76 3.96 3.91 2.71 2.59 2.55 -27.29%
Adjusted Per Share Value based on latest NOSH - 201,932
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.81 54.59 76.64 16.32 23.33 13.76 11.58 198.49%
EPS 5.46 9.32 7.85 114.27 23.92 18.40 14.37 -47.50%
DPS 0.00 0.00 0.24 0.00 0.00 0.00 0.15 -
NAPS 1.5795 3.1113 2.9652 2.9069 2.0063 1.9181 1.8887 -11.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.28 3.14 2.98 2.95 2.92 2.77 2.62 -
P/RPS 2.14 4.76 2.91 13.44 9.27 14.91 16.76 -74.61%
P/EPS 23.41 27.89 28.44 1.92 9.04 11.15 13.51 44.21%
EY 4.27 3.59 3.52 52.10 11.06 8.97 7.40 -30.66%
DY 0.00 0.00 0.11 0.00 0.00 0.00 0.08 -
P/NAPS 0.81 0.84 0.75 0.75 1.08 1.07 1.03 -14.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 17/08/11 27/05/11 28/02/11 22/11/10 13/08/10 31/05/10 -
Price 1.43 1.28 3.12 3.07 3.16 3.46 3.00 -
P/RPS 2.39 1.94 3.05 13.99 10.03 18.63 19.19 -75.02%
P/EPS 26.16 11.37 29.77 2.00 9.78 13.93 15.46 41.95%
EY 3.82 8.80 3.36 50.07 10.22 7.18 6.47 -29.59%
DY 0.00 0.00 0.10 0.00 0.00 0.00 0.07 -
P/NAPS 0.91 0.34 0.79 0.79 1.17 1.34 1.18 -15.89%

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