[JERNEH] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -9.42%
YoY- -23.06%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 135,679 146,192 282,876 320,892 232,513 234,949 251,470 -33.65%
PBT 37,159 30,620 37,480 29,580 35,166 38,249 37,970 -1.42%
Tax -12,183 -11,601 -15,942 -10,616 -14,229 -14,722 -13,300 -5.66%
NP 24,976 19,018 21,538 18,964 20,937 23,526 24,670 0.82%
-
NP to SH 24,976 19,018 21,538 18,964 20,937 23,526 24,670 0.82%
-
Tax Rate 32.79% 37.89% 42.53% 35.89% 40.46% 38.49% 35.03% -
Total Cost 110,703 127,173 261,338 301,928 211,576 211,422 226,800 -37.92%
-
Net Worth 232,844 216,879 213,299 206,446 207,605 204,474 199,185 10.93%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 8,304 - - -
Div Payout % - - - - 39.66% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 232,844 216,879 213,299 206,446 207,605 204,474 199,185 10.93%
NOSH 104,414 104,269 104,048 103,741 103,802 103,794 103,742 0.43%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 18.41% 13.01% 7.61% 5.91% 9.00% 10.01% 9.81% -
ROE 10.73% 8.77% 10.10% 9.19% 10.09% 11.51% 12.39% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 129.94 140.21 271.87 309.32 224.00 226.36 242.40 -33.93%
EPS 23.92 18.24 20.70 18.28 20.17 22.67 23.78 0.39%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 2.23 2.08 2.05 1.99 2.00 1.97 1.92 10.46%
Adjusted Per Share Value based on latest NOSH - 103,741
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 55.58 59.89 115.88 131.46 95.25 96.25 103.02 -33.65%
EPS 10.23 7.79 8.82 7.77 8.58 9.64 10.11 0.78%
DPS 0.00 0.00 0.00 0.00 3.40 0.00 0.00 -
NAPS 0.9539 0.8885 0.8738 0.8457 0.8505 0.8376 0.816 10.93%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 30/10/02 31/07/02 21/05/02 26/02/02 01/11/01 13/08/01 -
Price 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.32 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 12.02 0.00 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 0.89 0.00 0.00 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