[JERNEH] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 156.05%
YoY- 210.12%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 46,768 39,835 42,717 16,789 7,066 40,962 29,137 37.12%
PBT 5,453 -862 13,336 7,683 5,147 -3,149 3,973 23.52%
Tax -664 289,511 37,975 17,658 4,437 40,106 21,441 -
NP 4,789 288,649 51,311 25,341 9,584 36,957 25,414 -67.16%
-
NP to SH 4,789 278,942 43,789 22,453 8,769 29,180 21,401 -63.17%
-
Tax Rate 12.18% - -284.76% -229.83% -86.21% - -539.67% -
Total Cost 41,979 -248,814 -8,594 -8,552 -2,518 4,005 3,723 403.57%
-
Net Worth 723,833 709,605 489,757 468,222 461,050 435,484 430,189 41.51%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 146 - - - 90 54 54 94.19%
Div Payout % 3.05% - - - 1.03% 0.19% 0.25% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 723,833 709,605 489,757 468,222 461,050 435,484 430,189 41.51%
NOSH 182,786 181,484 180,722 180,780 180,804 180,698 180,751 0.74%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 10.24% 724.61% 120.12% 150.94% 135.64% 90.22% 87.22% -
ROE 0.66% 39.31% 8.94% 4.80% 1.90% 6.70% 4.97% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.59 21.95 23.64 9.29 3.91 22.67 16.12 36.12%
EPS 2.62 153.70 24.23 12.42 4.85 16.15 11.84 -63.44%
DPS 0.08 0.00 0.00 0.00 0.05 0.03 0.03 92.41%
NAPS 3.96 3.91 2.71 2.59 2.55 2.41 2.38 40.45%
Adjusted Per Share Value based on latest NOSH - 180,766
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.16 16.32 17.50 6.88 2.89 16.78 11.94 37.10%
EPS 1.96 114.27 17.94 9.20 3.59 11.95 8.77 -63.20%
DPS 0.06 0.00 0.00 0.00 0.04 0.02 0.02 108.14%
NAPS 2.9652 2.9069 2.0063 1.9181 1.8887 1.784 1.7623 41.51%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.98 2.95 2.92 2.77 2.62 1.96 1.26 -
P/RPS 11.65 13.44 12.35 29.83 67.04 8.65 7.82 30.47%
P/EPS 113.74 1.92 12.05 22.30 54.02 12.14 10.64 385.96%
EY 0.88 52.10 8.30 4.48 1.85 8.24 9.40 -79.41%
DY 0.03 0.00 0.00 0.00 0.02 0.02 0.02 31.06%
P/NAPS 0.75 0.75 1.08 1.07 1.03 0.81 0.53 26.07%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 22/11/10 13/08/10 31/05/10 25/02/10 18/11/09 -
Price 3.12 3.07 3.16 3.46 3.00 2.14 1.24 -
P/RPS 12.19 13.99 13.37 37.26 76.76 9.44 7.69 35.98%
P/EPS 119.08 2.00 13.04 27.86 61.86 13.25 10.47 406.49%
EY 0.84 50.07 7.67 3.59 1.62 7.55 9.55 -80.25%
DY 0.03 0.00 0.00 0.00 0.02 0.01 0.02 31.06%
P/NAPS 0.79 0.79 1.17 1.34 1.18 0.89 0.52 32.18%

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