[JERNEH] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 317.48%
YoY- 86.31%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 7,066 40,962 29,137 113,436 46,474 224,594 167,426 -87.90%
PBT 5,147 -3,149 3,973 15,704 -3,716 9,721 16,806 -54.59%
Tax 4,437 40,106 21,441 -6,677 7,405 -9,765 -8,807 -
NP 9,584 36,957 25,414 9,027 3,689 -44 7,999 12.82%
-
NP to SH 8,769 29,180 21,401 7,240 -3,329 -3,190 3,380 88.91%
-
Tax Rate -86.21% - -539.67% 42.52% - 100.45% 52.40% -
Total Cost -2,518 4,005 3,723 104,409 42,785 224,638 159,427 -
-
Net Worth 461,050 435,484 430,189 417,067 407,078 409,187 417,529 6.83%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 90 54 54 - 90 - - -
Div Payout % 1.03% 0.19% 0.25% - 0.00% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 461,050 435,484 430,189 417,067 407,078 409,187 417,529 6.83%
NOSH 180,804 180,698 180,751 180,548 180,923 181,056 180,748 0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 135.64% 90.22% 87.22% 7.96% 7.94% -0.02% 4.78% -
ROE 1.90% 6.70% 4.97% 1.74% -0.82% -0.78% 0.81% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 3.91 22.67 16.12 62.83 25.69 124.05 92.63 -87.90%
EPS 4.85 16.15 11.84 4.01 -1.84 -1.77 1.87 88.87%
DPS 0.05 0.03 0.03 0.00 0.05 0.00 0.00 -
NAPS 2.55 2.41 2.38 2.31 2.25 2.26 2.31 6.81%
Adjusted Per Share Value based on latest NOSH - 180,666
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.89 16.78 11.94 46.47 19.04 92.01 68.59 -87.91%
EPS 3.59 11.95 8.77 2.97 -1.36 -1.31 1.38 89.26%
DPS 0.04 0.02 0.02 0.00 0.04 0.00 0.00 -
NAPS 1.8887 1.784 1.7623 1.7085 1.6676 1.6763 1.7104 6.84%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.62 1.96 1.26 1.08 0.81 1.03 1.23 -
P/RPS 67.04 8.65 7.82 1.72 3.15 0.83 1.33 1267.80%
P/EPS 54.02 12.14 10.64 26.93 -44.02 -58.46 65.78 -12.31%
EY 1.85 8.24 9.40 3.71 -2.27 -1.71 1.52 14.00%
DY 0.02 0.02 0.02 0.00 0.06 0.00 0.00 -
P/NAPS 1.03 0.81 0.53 0.47 0.36 0.46 0.53 55.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 18/11/09 25/08/09 27/05/09 26/02/09 19/11/08 -
Price 3.00 2.14 1.24 1.18 1.18 0.94 1.08 -
P/RPS 76.76 9.44 7.69 1.88 4.59 0.76 1.17 1530.82%
P/EPS 61.86 13.25 10.47 29.43 -64.13 -53.35 57.75 4.69%
EY 1.62 7.55 9.55 3.40 -1.56 -1.87 1.73 -4.28%
DY 0.02 0.01 0.02 0.00 0.04 0.00 0.00 -
P/NAPS 1.18 0.89 0.52 0.51 0.52 0.42 0.47 84.82%

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