[JERNEH] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 32.45%
YoY- -19.16%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 75,049 32,238 135,679 109,644 141,438 80,223 232,513 -53.04%
PBT 17,333 4,566 37,159 22,965 18,740 7,395 35,166 -37.68%
Tax -6,048 -2,219 -12,183 -8,701 -7,971 -2,654 -14,229 -43.55%
NP 11,285 2,347 24,976 14,264 10,769 4,741 20,937 -33.84%
-
NP to SH 11,285 2,347 24,976 14,264 10,769 4,741 20,937 -33.84%
-
Tax Rate 34.89% 48.60% 32.79% 37.89% 42.53% 35.89% 40.46% -
Total Cost 63,764 29,891 110,703 95,380 130,669 75,482 211,576 -55.14%
-
Net Worth 235,540 232,604 232,844 216,879 213,299 206,446 207,605 8.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 8,304 -
Div Payout % - - - - - - 39.66% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 235,540 232,604 232,844 216,879 213,299 206,446 207,605 8.80%
NOSH 104,684 104,776 104,414 104,269 104,048 103,741 103,802 0.56%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.04% 7.28% 18.41% 13.01% 7.61% 5.91% 9.00% -
ROE 4.79% 1.01% 10.73% 6.58% 5.05% 2.30% 10.09% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 71.69 30.77 129.94 105.15 135.93 77.33 224.00 -53.30%
EPS 10.78 2.24 23.92 13.68 10.35 4.57 20.17 -34.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.00 -
NAPS 2.25 2.22 2.23 2.08 2.05 1.99 2.00 8.19%
Adjusted Per Share Value based on latest NOSH - 104,328
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 30.74 13.21 55.58 44.92 57.94 32.86 95.25 -53.04%
EPS 4.62 0.96 10.23 5.84 4.41 1.94 8.58 -33.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.40 -
NAPS 0.9649 0.9529 0.9539 0.8885 0.8738 0.8457 0.8505 8.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 2.04 2.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.85 6.50 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.92 89.29 0.00 0.00 0.00 0.00 0.00 -
EY 5.28 1.12 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 22/05/03 26/02/03 30/10/02 31/07/02 21/05/02 26/02/02 -
Price 2.44 2.03 1.99 0.00 0.00 0.00 0.00 -
P/RPS 3.40 6.60 1.53 0.00 0.00 0.00 0.00 -
P/EPS 22.63 90.62 8.32 0.00 0.00 0.00 0.00 -
EY 4.42 1.10 12.02 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.91 0.89 0.00 0.00 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