[JERNEH] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 137.46%
YoY- -49.35%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 109,507 66,635 46,768 39,835 42,717 16,789 7,066 520.56%
PBT 13,919 13,950 5,453 -862 13,336 7,683 5,147 93.98%
Tax -3,914 -2,578 -664 289,511 37,975 17,658 4,437 -
NP 10,005 11,372 4,789 288,649 51,311 25,341 9,584 2.90%
-
NP to SH 10,005 11,372 4,789 278,942 43,789 22,453 8,769 9.18%
-
Tax Rate 28.12% 18.48% 12.18% - -284.76% -229.83% -86.21% -
Total Cost 99,502 55,263 41,979 -248,814 -8,594 -8,552 -2,518 -
-
Net Worth 385,558 759,479 723,833 709,605 489,757 468,222 461,050 -11.22%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 146 - - - 90 -
Div Payout % - - 3.05% - - - 1.03% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 385,558 759,479 723,833 709,605 489,757 468,222 461,050 -11.22%
NOSH 244,024 201,989 182,786 181,484 180,722 180,780 180,804 22.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.14% 17.07% 10.24% 724.61% 120.12% 150.94% 135.64% -
ROE 2.59% 1.50% 0.66% 39.31% 8.94% 4.80% 1.90% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.88 32.99 25.59 21.95 23.64 9.29 3.91 408.08%
EPS 4.10 5.63 2.62 153.70 24.23 12.42 4.85 -10.58%
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.05 -
NAPS 1.58 3.76 3.96 3.91 2.71 2.59 2.55 -27.29%
Adjusted Per Share Value based on latest NOSH - 201,932
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.86 27.30 19.16 16.32 17.50 6.88 2.89 521.22%
EPS 4.10 4.66 1.96 114.27 17.94 9.20 3.59 9.25%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.04 -
NAPS 1.5795 3.1113 2.9652 2.9069 2.0063 1.9181 1.8887 -11.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.28 3.14 2.98 2.95 2.92 2.77 2.62 -
P/RPS 2.85 9.52 11.65 13.44 12.35 29.83 67.04 -87.79%
P/EPS 31.22 55.77 113.74 1.92 12.05 22.30 54.02 -30.59%
EY 3.20 1.79 0.88 52.10 8.30 4.48 1.85 44.04%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
P/NAPS 0.81 0.84 0.75 0.75 1.08 1.07 1.03 -14.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 17/08/11 27/05/11 28/02/11 22/11/10 13/08/10 31/05/10 -
Price 1.43 1.28 3.12 3.07 3.16 3.46 3.00 -
P/RPS 3.19 3.88 12.19 13.99 13.37 37.26 76.76 -87.97%
P/EPS 34.88 22.74 119.08 2.00 13.04 27.86 61.86 -31.72%
EY 2.87 4.40 0.84 50.07 7.67 3.59 1.62 46.36%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
P/NAPS 0.91 0.34 0.79 0.79 1.17 1.34 1.18 -15.89%

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