[JERNEH] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 10.44%
YoY- -5.82%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 173,370 159,472 182,978 174,453 171,328 162,644 165,753 3.04%
PBT 17,580 4,284 33,922 30,581 36,058 36,868 34,940 -36.76%
Tax 0 -1,532 -12,951 -14,456 -17,708 -14,044 -11,529 -
NP 17,580 2,752 20,971 16,125 18,350 22,824 23,411 -17.39%
-
NP to SH 8,830 2,752 20,971 20,265 18,350 22,824 23,411 -47.82%
-
Tax Rate 0.00% 35.76% 38.18% 47.27% 49.11% 38.09% 33.00% -
Total Cost 155,790 156,720 162,007 158,328 152,978 139,820 142,342 6.20%
-
Net Worth 272,947 275,186 273,567 263,711 261,525 262,109 252,878 5.22%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 20,890 - - - - -
Div Payout % - - 99.62% - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 272,947 275,186 273,567 263,711 261,525 262,109 252,878 5.22%
NOSH 108,743 108,769 108,129 108,078 108,068 107,863 105,366 2.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 10.14% 1.73% 11.46% 9.24% 10.71% 14.03% 14.12% -
ROE 3.24% 1.00% 7.67% 7.68% 7.02% 8.71% 9.26% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 159.43 146.61 169.22 161.41 158.54 150.79 157.31 0.89%
EPS 8.10 2.60 19.40 14.92 16.98 21.16 22.25 -49.04%
DPS 0.00 0.00 19.32 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.53 2.53 2.44 2.42 2.43 2.40 3.03%
Adjusted Per Share Value based on latest NOSH - 108,111
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 71.02 65.33 74.96 71.47 70.19 66.63 67.90 3.04%
EPS 3.62 1.13 8.59 8.30 7.52 9.35 9.59 -47.80%
DPS 0.00 0.00 8.56 0.00 0.00 0.00 0.00 -
NAPS 1.1181 1.1273 1.1207 1.0803 1.0714 1.0737 1.0359 5.22%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.18 2.16 2.45 2.19 2.28 2.42 2.34 -
P/RPS 1.37 1.47 1.45 1.36 1.44 1.60 1.49 -5.44%
P/EPS 26.85 85.37 12.63 11.68 13.43 11.44 10.53 86.74%
EY 3.72 1.17 7.92 8.56 7.45 8.74 9.50 -46.50%
DY 0.00 0.00 7.89 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.85 0.97 0.90 0.94 1.00 0.97 -7.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 25/05/05 25/02/05 25/11/04 26/08/04 27/05/04 27/02/04 -
Price 2.16 2.17 2.31 2.22 2.16 2.35 2.50 -
P/RPS 1.35 1.48 1.37 1.38 1.36 1.56 1.59 -10.34%
P/EPS 26.60 85.77 11.91 11.84 12.72 11.11 11.25 77.57%
EY 3.76 1.17 8.40 8.45 7.86 9.00 8.89 -43.68%
DY 0.00 0.00 8.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.91 0.91 0.89 0.97 1.04 -11.91%

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