[JERNEH] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -11.7%
YoY- -19.16%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 150,098 128,952 135,679 146,192 282,876 320,892 232,513 -25.36%
PBT 34,666 18,264 37,159 30,620 37,480 29,580 35,166 -0.95%
Tax -12,096 -8,876 -12,183 -11,601 -15,942 -10,616 -14,229 -10.28%
NP 22,570 9,388 24,976 19,018 21,538 18,964 20,937 5.14%
-
NP to SH 22,570 9,388 24,976 19,018 21,538 18,964 20,937 5.14%
-
Tax Rate 34.89% 48.60% 32.79% 37.89% 42.53% 35.89% 40.46% -
Total Cost 127,528 119,564 110,703 127,173 261,338 301,928 211,576 -28.71%
-
Net Worth 235,540 232,604 232,844 216,879 213,299 206,446 207,605 8.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 8,304 -
Div Payout % - - - - - - 39.66% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 235,540 232,604 232,844 216,879 213,299 206,446 207,605 8.80%
NOSH 104,684 104,776 104,414 104,269 104,048 103,741 103,802 0.56%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.04% 7.28% 18.41% 13.01% 7.61% 5.91% 9.00% -
ROE 9.58% 4.04% 10.73% 8.77% 10.10% 9.19% 10.09% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 143.38 123.07 129.94 140.21 271.87 309.32 224.00 -25.78%
EPS 21.56 8.96 23.92 18.24 20.70 18.28 20.17 4.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 2.25 2.22 2.23 2.08 2.05 1.99 2.00 8.19%
Adjusted Per Share Value based on latest NOSH - 104,328
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 61.49 52.83 55.58 59.89 115.88 131.46 95.25 -25.36%
EPS 9.25 3.85 10.23 7.79 8.82 7.77 8.58 5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.9649 0.9529 0.9539 0.8885 0.8738 0.8457 0.8505 8.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 2.04 2.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.42 1.63 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.46 22.32 0.00 0.00 0.00 0.00 0.00 -
EY 10.57 4.48 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 0.90 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 22/05/03 26/02/03 30/10/02 31/07/02 21/05/02 26/02/02 -
Price 2.44 2.03 1.99 0.00 0.00 0.00 0.00 -
P/RPS 1.70 1.65 1.53 0.00 0.00 0.00 0.00 -
P/EPS 11.32 22.66 8.32 0.00 0.00 0.00 0.00 -
EY 8.84 4.41 12.02 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 1.08 0.91 0.89 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