[JERNEH] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -62.41%
YoY- -61.91%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 165,753 148,312 150,098 128,952 135,679 146,192 282,876 -29.90%
PBT 34,940 35,241 34,666 18,264 37,159 30,620 37,480 -4.55%
Tax -11,529 -13,722 -12,096 -8,876 -12,183 -11,601 -15,942 -19.38%
NP 23,411 21,518 22,570 9,388 24,976 19,018 21,538 5.70%
-
NP to SH 23,411 21,518 22,570 9,388 24,976 19,018 21,538 5.70%
-
Tax Rate 33.00% 38.94% 34.89% 48.60% 32.79% 37.89% 42.53% -
Total Cost 142,342 126,793 127,528 119,564 110,703 127,173 261,338 -33.23%
-
Net Worth 252,878 240,770 235,540 232,604 232,844 216,879 213,299 11.98%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 252,878 240,770 235,540 232,604 232,844 216,879 213,299 11.98%
NOSH 105,366 105,140 104,684 104,776 104,414 104,269 104,048 0.84%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 14.12% 14.51% 15.04% 7.28% 18.41% 13.01% 7.61% -
ROE 9.26% 8.94% 9.58% 4.04% 10.73% 8.77% 10.10% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 157.31 141.06 143.38 123.07 129.94 140.21 271.87 -30.49%
EPS 22.25 20.47 21.56 8.96 23.92 18.24 20.70 4.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.29 2.25 2.22 2.23 2.08 2.05 11.04%
Adjusted Per Share Value based on latest NOSH - 104,776
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 67.90 60.76 61.49 52.83 55.58 59.89 115.88 -29.90%
EPS 9.59 8.82 9.25 3.85 10.23 7.79 8.82 5.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0359 0.9863 0.9649 0.9529 0.9539 0.8885 0.8738 11.97%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 2.34 2.36 2.04 2.00 0.00 0.00 0.00 -
P/RPS 1.49 1.67 1.42 1.63 0.00 0.00 0.00 -
P/EPS 10.53 11.53 9.46 22.32 0.00 0.00 0.00 -
EY 9.50 8.67 10.57 4.48 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 0.91 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 26/08/03 22/05/03 26/02/03 30/10/02 31/07/02 -
Price 2.50 2.32 2.44 2.03 1.99 0.00 0.00 -
P/RPS 1.59 1.64 1.70 1.65 1.53 0.00 0.00 -
P/EPS 11.25 11.34 11.32 22.66 8.32 0.00 0.00 -
EY 8.89 8.82 8.84 4.41 12.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 1.08 0.91 0.89 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