[JERNEH] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 20.21%
YoY- 363.41%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 39,835 56,956 33,578 28,264 40,962 38,849 226,872 -68.54%
PBT -862 17,781 15,366 20,588 -3,149 5,297 31,408 -
Tax 289,511 50,633 35,316 17,748 40,106 28,588 -13,354 -
NP 288,649 68,414 50,682 38,336 36,957 33,885 18,054 531.44%
-
NP to SH 278,942 58,385 44,906 35,076 29,180 28,534 14,480 614.75%
-
Tax Rate - -284.76% -229.83% -86.21% - -539.70% 42.52% -
Total Cost -248,814 -11,458 -17,104 -10,072 4,005 4,964 208,818 -
-
Net Worth 709,605 489,757 468,222 461,050 435,484 430,189 417,067 42.38%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 361 54 72 - -
Div Payout % - - - 1.03% 0.19% 0.25% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 709,605 489,757 468,222 461,050 435,484 430,189 417,067 42.38%
NOSH 181,484 180,722 180,780 180,804 180,698 180,751 180,548 0.34%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 724.61% 120.12% 150.94% 135.64% 90.22% 87.22% 7.96% -
ROE 39.31% 11.92% 9.59% 7.61% 6.70% 6.63% 3.47% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.95 31.52 18.57 15.63 22.67 21.49 125.66 -68.65%
EPS 153.70 32.31 24.84 19.40 16.15 15.79 8.02 612.30%
DPS 0.00 0.00 0.00 0.20 0.03 0.04 0.00 -
NAPS 3.91 2.71 2.59 2.55 2.41 2.38 2.31 41.89%
Adjusted Per Share Value based on latest NOSH - 180,804
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.32 23.33 13.76 11.58 16.78 15.91 92.94 -68.54%
EPS 114.27 23.92 18.40 14.37 11.95 11.69 5.93 614.89%
DPS 0.00 0.00 0.00 0.15 0.02 0.03 0.00 -
NAPS 2.9069 2.0063 1.9181 1.8887 1.784 1.7623 1.7085 42.38%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.95 2.92 2.77 2.62 1.96 1.26 1.08 -
P/RPS 13.44 9.27 14.91 16.76 8.65 5.86 0.86 521.95%
P/EPS 1.92 9.04 11.15 13.51 12.14 7.98 13.47 -72.61%
EY 52.10 11.06 8.97 7.40 8.24 12.53 7.43 265.05%
DY 0.00 0.00 0.00 0.08 0.02 0.03 0.00 -
P/NAPS 0.75 1.08 1.07 1.03 0.81 0.53 0.47 36.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 13/08/10 31/05/10 25/02/10 18/11/09 25/08/09 -
Price 3.07 3.16 3.46 3.00 2.14 1.24 1.18 -
P/RPS 13.99 10.03 18.63 19.19 9.44 5.77 0.94 502.08%
P/EPS 2.00 9.78 13.93 15.46 13.25 7.85 14.71 -73.46%
EY 50.07 10.22 7.18 6.47 7.55 12.73 6.80 277.10%
DY 0.00 0.00 0.00 0.07 0.01 0.03 0.00 -
P/NAPS 0.79 1.17 1.34 1.18 0.89 0.52 0.51 33.76%

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